Cineplex Inc
TSX:CGX

Watchlist Manager
Cineplex Inc Logo
Cineplex Inc
TSX:CGX
Watchlist
Price: 11.06 CAD -0.54%
Market Cap: 701.6m 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 11.06 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
52
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
17.1
Forward
-106
vs History
55
vs Industry
52
Median 3Y
4.6
Median 5Y
4.5
Industry
11.1
vs History
vs Industry
40
Median 3Y
-3.9
Median 5Y
-4.8
Industry
15.6
vs History
vs Industry
0
Median 3Y
-10
Median 5Y
-5.6
Industry
1.8
vs History
65
vs Industry
38
Median 3Y
1.8
Median 5Y
2
Industry
1.6
Forward
1.7
vs History
65
vs Industry
46
Median 3Y
2.7
Median 5Y
3
Industry
3.6
vs History
44
vs Industry
30
Median 3Y
9.3
Median 5Y
8.9
Industry
8.9
Forward
8.2
vs History
33
vs Industry
14
Median 3Y
25.4
Median 5Y
15.4
Industry
12.7
Forward
18.9
vs History
61
vs Industry
23
Median 3Y
15.1
Median 5Y
15.1
Industry
10.7
vs History
61
vs Industry
14
Median 3Y
29.6
Median 5Y
29.2
Industry
12.6
vs History
50
vs Industry
43
Median 3Y
1.2
Median 5Y
1.2
Industry
1.5

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
701.7m CAD 0.5 -20.5 9.2 24.5
US
Netflix Inc
NASDAQ:NFLX
400.2B USD 9.2 38.4 14.1 32.1
US
Walt Disney Co
NYSE:DIS
201.1B USD 2.1 16.2 12 16.7
LU
Spotify Technology SA
NYSE:SPOT
123.9B USD 6.3 75.4 46.8 49.3
US
Warner Bros Discovery Inc
NASDAQ:WBD
73.2B USD 1.9 150.9 5.2 58.6
NL
Universal Music Group NV
AEX:UMG
40.4B EUR 2.7 7.2 8.5 8.5
US
TKO Group Holdings Inc
NYSE:TKO
38.4B USD 8.9 167.9 28.5 40.7
US
Live Nation Entertainment Inc
NYSE:LYV
32.2B USD 1.3 100 16.4 24.2
CN
Tencent Music Entertainment Group
NYSE:TME
28B USD 6.2 18.3 19 19
US
Roku Inc
NASDAQ:ROKU
15.9B USD 3.5 -576.1 -170.9 -123.1
FR
Bollore SE
PAR:BOL
12.8B EUR 8.3 -7.6 -11.8 -11.2
P/E Multiple
Earnings Growth PEG
CA
Cineplex Inc
TSX:CGX
Average P/E: 71.8
Negative Multiple: -20.5
N/A N/A
US
Netflix Inc
NASDAQ:NFLX
38.4
25%
1.5
US
Walt Disney Co
NYSE:DIS
16.2
6%
2.7
LU
Spotify Technology SA
NYSE:SPOT
75.4
42%
1.8
US
Warner Bros Discovery Inc
NASDAQ:WBD
150.9
N/A N/A
NL
Universal Music Group NV
AEX:UMG
7.2
2%
3.6
US
TKO Group Holdings Inc
NYSE:TKO
167.9
435%
0.4
US
Live Nation Entertainment Inc
NYSE:LYV
100
7%
14.3
CN
Tencent Music Entertainment Group
NYSE:TME
18.3
22%
0.8
US
Roku Inc
NASDAQ:ROKU
Negative Multiple: -576.1 N/A N/A
FR
Bollore SE
PAR:BOL
Negative Multiple: -7.6
-39%
N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
CA
Cineplex Inc
TSX:CGX
Average EV/EBITDA: 17.7
9.2
11%
0.8
US
Netflix Inc
NASDAQ:NFLX
14.1
-7%
N/A
US
Walt Disney Co
NYSE:DIS
12
10%
1.2
LU
Spotify Technology SA
NYSE:SPOT
46.8
40%
1.2
US
Warner Bros Discovery Inc
NASDAQ:WBD
5.2
-26%
N/A
NL
Universal Music Group NV
AEX:UMG
8.5
16%
0.5
US
TKO Group Holdings Inc
NYSE:TKO
28.5
27%
1.1
US
Live Nation Entertainment Inc
NYSE:LYV
16.4
19%
0.9
CN
Tencent Music Entertainment Group
NYSE:TME
19
22%
0.9
US
Roku Inc
NASDAQ:ROKU
Negative Multiple: -170.9 N/A N/A
FR
Bollore SE
PAR:BOL
Negative Multiple: -11.8 N/A N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
CA
Cineplex Inc
TSX:CGX
Average EV/EBIT: 30.4
24.5
30%
0.8
US
Netflix Inc
NASDAQ:NFLX
32.1
25%
1.3
US
Walt Disney Co
NYSE:DIS
16.7
17%
1
LU
Spotify Technology SA
NYSE:SPOT
49.3
42%
1.2
US
Warner Bros Discovery Inc
NASDAQ:WBD
58.6
62%
0.9
NL
Universal Music Group NV
AEX:UMG
8.5
16%
0.5
US
TKO Group Holdings Inc
NYSE:TKO
40.7
36%
1.1
US
Live Nation Entertainment Inc
NYSE:LYV
24.2
14%
1.7
CN
Tencent Music Entertainment Group
NYSE:TME
19
23%
0.8
US
Roku Inc
NASDAQ:ROKU
Negative Multiple: -123.1 N/A N/A
FR
Bollore SE
PAR:BOL
Negative Multiple: -11.2 N/A N/A