Stingray Group Inc
TSX:RAY.B

Watchlist Manager
Stingray Group Inc Logo
Stingray Group Inc
TSX:RAY.B
Watchlist
Price: 13.99 CAD -1.06% Market Closed
Market Cap: 962m CAD

Relative Value

The Relative Value of one RAY.B stock under the Base Case scenario is 21.82 CAD. Compared to the current market price of 13.99 CAD, Stingray Group Inc is Undervalued by 36%.

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
21.82 CAD
Undervaluation 36%
Relative Value
Price
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
2
vs History
7
vs Industry
30
Median 3Y
11.1
Median 5Y
11.6
Industry
17
Forward
12.2
vs History
1
vs Industry
46
Median 3Y
4.9
Median 5Y
5
Industry
11
vs History
6
vs Industry
43
Median 3Y
6.1
Median 5Y
7.4
Industry
15.3
vs History
1
vs Industry
30
Median 3Y
2
Median 5Y
1.7
Industry
1.7
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
3.5
vs History
1
vs Industry
33
Median 3Y
7.3
Median 5Y
7.5
Industry
8.7
Forward
7.6
vs History
15
vs Industry
31
Median 3Y
10
Median 5Y
10.2
Industry
12.5
Forward
10.3
vs History
1
vs Industry
34
Median 3Y
8.7
Median 5Y
8.9
Industry
10.5
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
1.4

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
950m CAD 2.3 18.3 9.6 12.4
US
Fox Corp
NASDAQ:FOXA
31.9B USD 1.9 15.7 9.4 10.5
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
JP
Nippon Television Holdings Inc
TSE:9404
975.6B JPY 2 17.3 10.3 12.4
US
Nexstar Media Group Inc
NASDAQ:NXST
6.1B USD 1.2 11.8 6.6 11.8
LU
RTL Group SA
XETRA:RRTL
5.3B EUR 0.9 14.7 7.3 11.9
JP
TBS Holdings Inc
TSE:9401
910.9B JPY 2.2 16.3 21 38.1
JP
Fuji Media Holdings Inc
TSE:4676
852.9B JPY 1.6 -54.6 93.1 -121
ID
Elang Mahkota Teknologi Tbk PT
IDX:EMTK
74.9T IDR 4.3 10 43.8 43.8
UK
ITV PLC
LSE:ITV
3B GBP 0.9 16.4 7 11
P/E Multiple
Earnings Growth PEG
CA
Stingray Group Inc
TSX:RAY.B
Average P/E: 15.1
18.3
40%
0.5
US
Fox Corp
NASDAQ:FOXA
15.7
-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
JP
N
Nippon Television Holdings Inc
TSE:9404
17.3
13%
1.3
US
Nexstar Media Group Inc
NASDAQ:NXST
11.8
-10%
N/A
LU
RTL Group SA
XETRA:RRTL
14.7
0%
N/A
JP
TBS Holdings Inc
TSE:9401
16.3
5%
3.3
JP
Fuji Media Holdings Inc
TSE:4676
Negative Multiple: -54.6 N/A N/A
ID
Elang Mahkota Teknologi Tbk PT
IDX:EMTK
10
2%
5
UK
ITV PLC
LSE:ITV
16.4
-6%
N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
CA
Stingray Group Inc
TSX:RAY.B
Average EV/EBIT: 17.4
12.4
23%
0.5
US
Fox Corp
NASDAQ:FOXA
10.5
-2%
N/A
US
V
ViacomCBS Inc
LSE:0A65
14.7
-1%
N/A
US
Paramount Global
NASDAQ:PARA
7.1
-6%
N/A
JP
N
Nippon Television Holdings Inc
TSE:9404
12.4
N/A N/A
US
Nexstar Media Group Inc
NASDAQ:NXST
11.8
-10%
N/A
LU
RTL Group SA
XETRA:RRTL
11.9
10%
1.2
JP
TBS Holdings Inc
TSE:9401
38.1
N/A N/A
JP
Fuji Media Holdings Inc
TSE:4676
Negative Multiple: -121 N/A N/A
ID
Elang Mahkota Teknologi Tbk PT
IDX:EMTK
43.8
42%
1
UK
ITV PLC
LSE:ITV
11
-1%
N/A