Stingray Group Inc
TSX:RAY.A

Watchlist Manager
Stingray Group Inc Logo
Stingray Group Inc
TSX:RAY.A
Watchlist
Price: 13.88 CAD -0.07%
Market Cap: 962.2m CAD

Relative Value

The Relative Value of one RAY.A stock under the Base Case scenario is hidden CAD. Compared to the current market price of 13.88 CAD, Stingray Group 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.

RAY.A Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
1
vs Industry
41
Median 3Y
1.4
Median 5Y
1.5
Industry
1.5
Forward
1.9
vs History
7
vs Industry
30
Median 3Y
11.1
Median 5Y
11.6
Industry
17.1
Forward
12.1
vs History
1
vs Industry
46
Median 3Y
4.9
Median 5Y
5
Industry
11.1
vs History
6
vs Industry
43
Median 3Y
6.1
Median 5Y
7.4
Industry
15.6
vs History
1
vs Industry
30
Median 3Y
2
Median 5Y
1.7
Industry
1.8
vs History
14
vs Industry
28
Median 3Y
2.5
Median 5Y
2.6
Industry
1.6
Forward
2.6
vs History
vs Industry
Median 3Y
0
Median 5Y
0
Industry
3.6
vs History
1
vs Industry
33
Median 3Y
7.3
Median 5Y
7.5
Industry
8.9
Forward
7.6
vs History
17
vs Industry
31
Median 3Y
10
Median 5Y
10.2
Industry
12.7
Forward
10.3
vs History
1
vs Industry
34
Median 3Y
8.7
Median 5Y
8.9
Industry
10.7
vs History
12
vs Industry
31
Median 3Y
10.2
Median 5Y
10.4
Industry
12.6
vs History
1
vs Industry
40
Median 3Y
1.1
Median 5Y
1.1
Industry
1.5

Multiples Across Competitors

RAY.A Competitors Multiples
Stingray Group 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
Stingray Group Inc
TSX:RAY.A
944.6m CAD 2.3 18.2 9.5 12.4
US
Fox Corp
NASDAQ:FOXA
32.2B USD 2 15.8 9.5 10.6
US
ViacomCBS Inc
LSE:0A65
24.3B USD 0.8 -89.5 12 14.7
US
Paramount Global
NASDAQ:PARA
7.4B USD 0.3 -1.4 6.2 7.1
US
Nexstar Media Group Inc
NASDAQ:NXST
6.4B USD 1.2 12.3 6.7 12.1
JP
TBS Holdings Inc
TSE:9401
928.7B JPY 2.3 19.7 22.7 41.6
JP
Nippon Television Holdings Inc
TSE:9404
968.1B JPY 2 17.2 10.2 12.3
LU
RTL Group SA
XETRA:RRTL
5B EUR 0.8 14.1 6.9 11.3
JP
Fuji Media Holdings Inc
TSE:4676
831.8B JPY 1.5 -31.6 48.9 -1 985.5
ID
Elang Mahkota Teknologi Tbk PT
IDX:EMTK
82.9T IDR 4.8 11.1 51.3 51.3
UK
ITV PLC
LSE:ITV
3.1B GBP 0.9 16.7 7.1 11.2
P/E Multiple
Earnings Growth PEG
CA
Stingray Group Inc
TSX:RAY.A
Average P/E: 15.6
18.2
40%
0.5
US
Fox Corp
NASDAQ:FOXA
15.8
-1%
N/A
US
V
ViacomCBS Inc
LSE:0A65
Negative Multiple: -89.5 N/A N/A
US
Paramount Global
NASDAQ:PARA
Negative Multiple: -1.4 N/A N/A
US
Nexstar Media Group Inc
NASDAQ:NXST
12.3
-10%
N/A
JP
TBS Holdings Inc
TSE:9401
19.7
5%
3.9
JP
N
Nippon Television Holdings Inc
TSE:9404
17.2
13%
1.3
LU
RTL Group SA
XETRA:RRTL
14.1
0%
N/A
JP
Fuji Media Holdings Inc
TSE:4676
Negative Multiple: -31.6 N/A N/A
ID
Elang Mahkota Teknologi Tbk PT
IDX:EMTK
11.1
2%
5.6
UK
ITV PLC
LSE:ITV
16.7
-6%
N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
CA
Stingray Group Inc
TSX:RAY.A
Average EV/EBIT: 18.5
12.4
23%
0.5
US
Fox Corp
NASDAQ:FOXA
10.6
-2%
N/A
US
V
ViacomCBS Inc
LSE:0A65
14.7
-1%
N/A
US
Paramount Global
NASDAQ:PARA
7.1
-6%
N/A
US
Nexstar Media Group Inc
NASDAQ:NXST
12.1
-10%
N/A
JP
TBS Holdings Inc
TSE:9401
41.6
N/A N/A
JP
N
Nippon Television Holdings Inc
TSE:9404
12.3
N/A N/A
LU
RTL Group SA
XETRA:RRTL
11.3
10%
1.1
JP
Fuji Media Holdings Inc
TSE:4676
Negative Multiple: -1 985.5 N/A N/A
ID
Elang Mahkota Teknologi Tbk PT
IDX:EMTK
51.3
42%
1.2
UK
ITV PLC
LSE:ITV
11.2
-1%
N/A