WildBrain Ltd banner

WildBrain Ltd
TSX:WILD

Watchlist Manager
WildBrain Ltd Logo
WildBrain Ltd
TSX:WILD
Watchlist
Price: 1.31 CAD 3.97% Market Closed
Market Cap: CA$279.9m

Relative Value

The Relative Value of one WILD stock under the Base Case scenario is hidden CAD. Compared to the current market price of 1.31 CAD, WildBrain Ltd 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.

WILD Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Multiples Across Competitors

WILD Competitors Multiples
WildBrain Ltd 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
WildBrain Ltd
TSX:WILD
278.2m CAD 0.5 -2.5 14.3 13.7
US
Netflix Inc
NASDAQ:NFLX
373B USD 8.3 34 12.5 28.3
US
Walt Disney Co
NYSE:DIS
195.4B USD 2 16 11.9 16.6
LU
Spotify Technology SA
NYSE:SPOT
86.4B USD 4.3 52.1 31 32.7
US
Warner Bros Discovery Inc
NASDAQ:WBD
67.6B USD 1.8 139.3 4.9 55.4
NL
Universal Music Group NV
AEX:UMG
36.1B EUR 2.5 6.7 7.7 7.7
US
TKO Group Holdings Inc
NYSE:TKO
41.1B USD 9.5 179.7 30.3 43.4
US
Live Nation Entertainment Inc
NYSE:LYV
32.7B USD 1.3 101.8 16.7 24.6
CN
Tencent Music Entertainment Group
NYSE:TME
25.1B USD 5.5 16.1 16.5 16.5
FR
Bollore SE
PAR:BOL
13.2B EUR 8.6 -7.8 -12.5 -11.9
US
Warner Music Group Corp
NASDAQ:WMG
15.7B USD 2.3 52.2 14 19.3
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
CA
WildBrain Ltd
TSX:WILD
Average EV/EBITDA: 16
14.3
-15%
N/A
US
Netflix Inc
NASDAQ:NFLX
12.5
-7%
N/A
US
Walt Disney Co
NYSE:DIS
11.9
10%
1.2
LU
Spotify Technology SA
NYSE:SPOT
31
40%
0.8
US
Warner Bros Discovery Inc
NASDAQ:WBD
4.9
-25%
N/A
NL
Universal Music Group NV
AEX:UMG
7.7
16%
0.5
US
TKO Group Holdings Inc
NYSE:TKO
30.3
27%
1.1
US
Live Nation Entertainment Inc
NYSE:LYV
16.7
18%
0.9
CN
Tencent Music Entertainment Group
NYSE:TME
16.5
22%
0.8
FR
Bollore SE
PAR:BOL
Negative Multiple: -12.5 N/A N/A
US
Warner Music Group Corp
NASDAQ:WMG
14
15%
0.9
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
CA
WildBrain Ltd
TSX:WILD
Average EV/EBIT: 25.8
13.7
-15%
N/A
US
Netflix Inc
NASDAQ:NFLX
28.3
20%
1.4
US
Walt Disney Co
NYSE:DIS
16.6
17%
1
LU
Spotify Technology SA
NYSE:SPOT
32.7
41%
0.8
US
Warner Bros Discovery Inc
NASDAQ:WBD
55.4
59%
0.9
NL
Universal Music Group NV
AEX:UMG
7.7
16%
0.5
US
TKO Group Holdings Inc
NYSE:TKO
43.4
35%
1.2
US
Live Nation Entertainment Inc
NYSE:LYV
24.6
13%
1.9
CN
Tencent Music Entertainment Group
NYSE:TME
16.5
23%
0.7
FR
Bollore SE
PAR:BOL
Negative Multiple: -11.9 N/A N/A
US
Warner Music Group Corp
NASDAQ:WMG
19.3
18%
1.1