Universal Music Group NV
VSE:UMG

Watchlist Manager
Universal Music Group NV Logo
Universal Music Group NV
VSE:UMG
Watchlist
Price: 28.24 EUR -0.39%
Market Cap: 51.7B EUR
Section:
Relative Value
Relative Value
Valuation Multiples
Multiples Across Competitors
See Also

Relative Value

The Relative Value of one UMG stock under the Base Case scenario is 26.53 EUR. Compared to the current market price of 28.24 EUR, Universal Music Group NV is Overvalued by 6%.

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.

UMG Relative Value
Base Case
26.53 EUR
Overvaluation 6%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

4.3
P/S
P/S
Price to Sales
4.3
vs History
23
vs Industry
20
Median 3Y
4
Median 5Y
4
Industry
1.4
Forward
4.1
More Details
24.6
P/E
P/E
Price to Earnings
24.6
vs History
78
vs Industry
15
Median 3Y
39.4
Median 5Y
38.6
Industry
17.5
Forward
27.5
More Details
29.2
P/OCF
P/OCF
Price to OCF
29.2
vs History
26
vs Industry
13
Median 3Y
26.4
Median 5Y
26.7
Industry
10.8
More Details
24
P/FCFE
P/FCFE
Price to FCFE
24
vs History
67
vs Industry
16
Median 3Y
29.8
Median 5Y
29.9
Industry
15.4
More Details
11.3
P/B
P/B
Price to Book Value
11.3
vs History
84
vs Industry
4
Median 3Y
16.1
Median 5Y
16.5
Industry
1.7
More Details
4.5
EV/S
EV/S
Enterprise Value to Sales
4.5
vs History
23
vs Industry
19
Median 3Y
4.1
Median 5Y
4.1
Industry
1.5
Forward
4.2
More Details
10.4
EV/GP
EV/GP
Enterprise Value to Gross Profit
10.4
vs History
21
vs Industry
18
Median 3Y
9.3
Median 5Y
9.3
Industry
3.4
More Details
24.3
EV/EBITDA
EV/EBITDA
Enterprise Value to EBITDA
24.3
vs History
56
vs Industry
10
Median 3Y
26.4
Median 5Y
25.4
Industry
8.6
Forward
18.6
More Details
29.9
EV/EBIT
EV/EBIT
Enterprise Value to EBIT
29.9
vs History
32
vs Industry
12
Median 3Y
28.3
Median 5Y
28.1
Industry
12.4
Forward
22.9
More Details
30.1
EV/OCF
EV/OCF
Enterprise Value to OCF
30.1
vs History
26
vs Industry
12
Median 3Y
27.5
Median 5Y
27.7
Industry
10.3
More Details
31.8
EV/FCFF
EV/FCFF
Enterprise Value to FCFF
31.8
vs History
26
vs Industry
13
Median 3Y
28.4
Median 5Y
28.6
Industry
13
More Details
5.1
EV/IC
EV/IC
Enterprise Value to IC
5.1
vs History
73
vs Industry
11
Median 3Y
6
Median 5Y
6.2
Industry
1.4
More Details

Multiples Across Competitors

UMG Competitors Multiples
Universal Music Group NV Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
Market Cap P/S P/E EV/EBITDA EV/EBIT
NL
Universal Music Group NV
VSE:UMG
51.4B EUR 4.3 24.6 24.3 29.9
US
Netflix Inc
NASDAQ:NFLX
518.3B USD 12.9 55.9 19.5 47.1
US
Walt Disney Co
NYSE:DIS
206.4B USD 2.2 23.2 12.6 17.3
LU
Spotify Technology SA
NYSE:SPOT
134B USD 7.3 101.3 60.7 64.9
US
Live Nation Entertainment Inc
NYSE:LYV
33.1B USD 1.5 47.8 17.7 25.8
US
TKO Group Holdings Inc
NYSE:TKO
31.5B USD 23.5 186 90.4 119.5
CN
Tencent Music Entertainment Group
NYSE:TME
27.6B USD 6.8 20.9 22.4 22.4
US
Warner Bros Discovery Inc
NASDAQ:WBD
23.6B USD 0.6 -2.2 2.7 67
FR
Bollore SE
PAR:BOL
16B EUR 5.1 8.8 12.5 -36.1
US
Endeavor Group Holdings Inc
NYSE:EDR
13.8B USD 1.9 -17.6 34.6 -207.1
US
Warner Music Group Corp
NASDAQ:WMG
13.6B USD 2.1 30.5 14.5 20.2
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
NL
Universal Music Group NV
VSE:UMG
Average EV/EBIT: 46
29.9
18%
1.7
US
Netflix Inc
NASDAQ:NFLX
47.1
22%
2.1
US
Walt Disney Co
NYSE:DIS
17.3
19%
0.9
LU
Spotify Technology SA
NYSE:SPOT
64.9
43%
1.5
US
Live Nation Entertainment Inc
NYSE:LYV
25.8
17%
1.5
US
TKO Group Holdings Inc
NYSE:TKO
119.5
50%
2.4
CN
Tencent Music Entertainment Group
NYSE:TME
22.4
21%
1.1
US
Warner Bros Discovery Inc
NASDAQ:WBD
67
52%
1.3
FR
Bollore SE
PAR:BOL
Negative Multiple: -36.1 N/A N/A
US
Endeavor Group Holdings Inc
NYSE:EDR
Negative Multiple: -207.1 N/A N/A
US
Warner Music Group Corp
NASDAQ:WMG
20.2
12%
1.7

See Also

Summary
UMG intrinsic value, competitors valuation, and company profile.
DCF Valuation
UMG stock valuation using Discount Cash Flow valuation method.
Relative Valuation
UMG stock valuation using valuation multiples.
Wall Street Estimates
UMG price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
UMG stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
Back to Top
ALPHA SPREAD
Follow us
Join more than 257,800+ value investors using Alpha Spread
Create Free Account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2025 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.