Cineplex Inc
TSX:CGX

Watchlist Manager
Cineplex Inc Logo
Cineplex Inc
TSX:CGX
Watchlist
Price: 10.61 CAD -1.03% Market Closed
Market Cap: 673.1m CAD

Relative Value

The Relative Value of one CGX stock under the Base Case scenario is hidden CAD. Compared to the current market price of 10.61 CAD, Cineplex Inc is hidden .

Relative Value is the estimated value of a stock based on various valuation multiples like P/E and EV/EBIT ratios. It offers a quick snapshot of a stock's valuation in relation to its peers and historical norms.

CGX Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
55
vs Industry
73
Median 3Y
0.5
Median 5Y
0.5
Industry
1.5
Forward
0.5
vs History
vs Industry
46
Median 3Y
2.4
Median 5Y
-1.7
Industry
17
Forward
-101.7
vs History
55
vs Industry
52
Median 3Y
4.6
Median 5Y
4.5
Industry
11
vs History
vs Industry
40
Median 3Y
-3.9
Median 5Y
-4.8
Industry
15.3
vs History
vs Industry
0
Median 3Y
-9.9
Median 5Y
-5.6
Industry
1.7
vs History
69
vs Industry
38
Median 3Y
1.8
Median 5Y
2
Industry
1.6
Forward
1.7
vs History
69
vs Industry
46
Median 3Y
2.7
Median 5Y
3
Industry
3.5
vs History
47
vs Industry
30
Median 3Y
9.2
Median 5Y
8.9
Industry
8.7
Forward
8.1
vs History
33
vs Industry
14
Median 3Y
25.4
Median 5Y
15.4
Industry
12.5
Forward
18.7
vs History
63
vs Industry
23
Median 3Y
15.1
Median 5Y
15.1
Industry
10.5
vs History
61
vs Industry
14
Median 3Y
29.6
Median 5Y
29.2
Industry
12.6
vs History
61
vs Industry
43
Median 3Y
1.2
Median 5Y
1.2
Industry
1.4

Multiples Across Competitors

CGX Competitors Multiples
Cineplex Inc Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
CA
Cineplex Inc
TSX:CGX
673.1m CAD 0.5 -19.6 9.1 24.3
US
Netflix Inc
NASDAQ:NFLX
400B USD 9.2 38.3 14.1 32
US
Walt Disney Co
NYSE:DIS
202.6B USD 2.1 16.3 12.1 16.8
LU
Spotify Technology SA
NYSE:SPOT
119.8B USD 6 72.7 45 47.4
US
Warner Bros Discovery Inc
NASDAQ:WBD
68.8B USD 1.8 141.8 5 56.1
NL
Universal Music Group NV
AEX:UMG
40.5B EUR 2.7 7.2 8.5 8.5
US
TKO Group Holdings Inc
NYSE:TKO
41.6B USD 9.6 182 30.7 43.9
US
Live Nation Entertainment Inc
NYSE:LYV
32.8B USD 1.3 101.7 16.7 24.6
CN
Tencent Music Entertainment Group
NYSE:TME
27.4B USD 6.1 17.9 18.6 18.6
US
Roku Inc
NASDAQ:ROKU
16.1B USD 3.5 -581.2 -172.6 -124.4
US
Warner Music Group Corp
NASDAQ:WMG
15.3B USD 2.3 42.5 14.7 20.7
P/E Multiple
Earnings Growth PEG
CA
Cineplex Inc
TSX:CGX
Average P/E: 68.9
Negative Multiple: -19.6
N/A N/A
US
Netflix Inc
NASDAQ:NFLX
38.3
25%
1.5
US
Walt Disney Co
NYSE:DIS
16.3
6%
2.7
LU
Spotify Technology SA
NYSE:SPOT
72.7
42%
1.7
US
Warner Bros Discovery Inc
NASDAQ:WBD
141.8
N/A N/A
NL
Universal Music Group NV
AEX:UMG
7.2
2%
3.6
US
TKO Group Holdings Inc
NYSE:TKO
182
435%
0.4
US
Live Nation Entertainment Inc
NYSE:LYV
101.7
7%
14.5
CN
Tencent Music Entertainment Group
NYSE:TME
17.9
22%
0.8
US
Roku Inc
NASDAQ:ROKU
Negative Multiple: -581.2 N/A N/A
US
Warner Music Group Corp
NASDAQ:WMG
42.5
40%
1.1
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
CA
Cineplex Inc
TSX:CGX
Average EV/EBITDA: 17.4
9.1
11%
0.8
US
Netflix Inc
NASDAQ:NFLX
14.1
-7%
N/A
US
Walt Disney Co
NYSE:DIS
12.1
10%
1.2
LU
Spotify Technology SA
NYSE:SPOT
45
40%
1.1
US
Warner Bros Discovery Inc
NASDAQ:WBD
5
-26%
N/A
NL
Universal Music Group NV
AEX:UMG
8.5
16%
0.5
US
TKO Group Holdings Inc
NYSE:TKO
30.7
27%
1.1
US
Live Nation Entertainment Inc
NYSE:LYV
16.7
19%
0.9
CN
Tencent Music Entertainment Group
NYSE:TME
18.6
22%
0.8
US
Roku Inc
NASDAQ:ROKU
Negative Multiple: -172.6 N/A N/A
US
Warner Music Group Corp
NASDAQ:WMG
14.7
14%
1