Stingray Group Inc banner

Stingray Group Inc
TSX:RAY.B

Watchlist Manager
Stingray Group Inc Logo
Stingray Group Inc
TSX:RAY.B
Watchlist
Price: 16.62 CAD Market Closed
Market Cap: CA$1.1B

Relative Value

The Relative Value of one RAY.B stock under the Base Case scenario is 15.04 CAD. Compared to the current market price of 16.62 CAD, Stingray Group Inc is Overvalued by 10%.

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.B Relative Value
Base Case
15.04 CAD
Overvaluation 10%
Relative Value
Price
Worst Case
Base Case
Best Case

Multiples Across Competitors

RAY.B 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.B
384m CAD 2.5 19.6 6.5 8.4
US
Fox Corp
NASDAQ:FOXA
24.5B USD 1.5 13 8.2 9.2
US
ViacomCBS Inc
LSE:0A65
24.3B USD 0.8 -39.2 11.3 15.3
US
Paramount Global
NASDAQ:PARA
7.4B USD 0.3 -1.4 6.2 7.1
US
Nexstar Media Group Inc
NASDAQ:NXST
6.9B USD 1.4 75.5 7.8 14.9
LU
RTL Group SA
XETRA:RRTL
5.5B EUR 0.9 5.6 11.8 35.4
JP
TBS Holdings Inc
TSE:9401
906.6B JPY 2.1 16.2 21.3 38.8
JP
Nippon Television Holdings Inc
TSE:9404
790.5B JPY 1.6 12.6 7.2 8.5
UK
ITV PLC
LSE:ITV
3B GBP 0.8 13.4 5.4 6.7
JP
Fuji Media Holdings Inc
TSE:4676
572.3B JPY 1.7 -45.9 151.5 -60.5
SA
MBC Group CJSC
SAU:4072
12.8B SAR 2.5 25.5 19.4 23.3
P/E Multiple
Earnings Growth PEG
CA
Stingray Group Inc
TSX:RAY.B
Average P/E: 22.7
19.6
40%
0.5
US
Fox Corp
NASDAQ:FOXA
13
-1%
N/A
US
V
ViacomCBS Inc
LSE:0A65
Negative Multiple: -39.2 N/A N/A
US
Paramount Global
NASDAQ:PARA
Negative Multiple: -1.4 N/A N/A
US
Nexstar Media Group Inc
NASDAQ:NXST
75.5
117%
0.6
LU
RTL Group SA
XETRA:RRTL
5.6
N/A N/A
JP
TBS Holdings Inc
TSE:9401
16.2
7%
2.3
JP
N
Nippon Television Holdings Inc
TSE:9404
12.6
14%
0.9
UK
ITV PLC
LSE:ITV
13.4
N/A N/A
JP
Fuji Media Holdings Inc
TSE:4676
Negative Multiple: -45.9 N/A N/A
SA
M
MBC Group CJSC
SAU:4072
25.5
15%
1.7
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
CA
Stingray Group Inc
TSX:RAY.B
Average EV/EBIT: 16.8
8.4
23%
0.4
US
Fox Corp
NASDAQ:FOXA
9.2
1%
9.2
US
V
ViacomCBS Inc
LSE:0A65
15.3
26%
0.6
US
Paramount Global
NASDAQ:PARA
7.1
-6%
N/A
US
Nexstar Media Group Inc
NASDAQ:NXST
14.9
20%
0.7
LU
RTL Group SA
XETRA:RRTL
35.4
N/A N/A
JP
TBS Holdings Inc
TSE:9401
38.8
N/A N/A
JP
N
Nippon Television Holdings Inc
TSE:9404
8.5
N/A N/A
UK
ITV PLC
LSE:ITV
6.7
N/A N/A
JP
Fuji Media Holdings Inc
TSE:4676
Negative Multiple: -60.5 N/A N/A
SA
M
MBC Group CJSC
SAU:4072
23.3
55%
0.4
Get AI-powered insights for any company or topic.
Open AI Assistant

Intrinsic Value is all-important and is the only logical way to evaluate the relative attractiveness of investments and businesses.

Warren Buffett