Universal Music Group NV
VSE:UMG

Watchlist Manager
Universal Music Group NV Logo
Universal Music Group NV
VSE:UMG
Watchlist
Price: 23.86 EUR -0.71% Market Closed
Market Cap: 43.6B EUR

Intrinsic Value

The intrinsic value of one UMG stock under the Base Case scenario is 25.53 EUR. Compared to the current market price of 23.86 EUR, Universal Music Group NV is Undervalued by 7%.

The Intrinsic Value is calculated as the average of DCF and Relative values:

UMG Intrinsic Value
25.53 EUR
Undervaluation 7%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation History
Universal Music Group NV

What is Valuation History?
Compare UMG to

Fundamental Analysis

Universal Music Group NV
VSE:UMG
NL
Media
Market Cap
43.8B EUR
IPO
Sep 21, 2021
NL
Media
Market Cap
43.8B EUR
IPO
Sep 21, 2021
Price
€false
EPS
€false
Company Overview
Loading...
Business Segments
Loading...
Earnings Call
Loading...
Management
Loading...
Contacts
Loading...
How do you feel about UMG?
Bearish
Neutral
Bullish
AI Assistant
AI Assistant
Ask me anything about Universal Music Group NV
Financials
Annual
Quarterly
TTM

Revenue & Expenses Breakdown
Universal Music Group NV

Balance Sheet Decomposition
Universal Music Group NV

Current Assets 4.5B
Cash & Short-Term Investments 525m
Receivables 2.6B
Other Current Assets 1.4B
Non-Current Assets 13.8B
Long-Term Investments 5.4B
PP&E 646m
Intangibles 7B
Other Non-Current Assets 727m
Efficiency

Free Cash Flow Analysis
Universal Music Group NV

Last Value
3-Years Average
FCF Margin
Conversion Rate

Earnings Waterfall
Universal Music Group NV

Revenue
12.2B EUR
Cost of Revenue
-7B EUR
Gross Profit
5.2B EUR
Operating Expenses
-3.2B EUR
Operating Income
2B EUR
Other Expenses
638m EUR
Net Income
2.6B EUR
Fundamental Scores

UMG Profitability Score
Profitability Due Diligence

Universal Music Group NV's profitability score is 65/100. The higher the profitability score, the more profitable the company is.

Exceptional 3Y Average ROE
Exceptional ROE
ROE is Increasing
Positive 3Y Average ROIC
65/100
Profitability
Score

Universal Music Group NV's profitability score is 65/100. The higher the profitability score, the more profitable the company is.

UMG Solvency Score
Solvency Due Diligence

Universal Music Group NV's solvency score is 52/100. The higher the solvency score, the more solvent the company is.

High Interest Coverage
Low D/E
Long-Term Solvency
Short-Term Solvency
52/100
Solvency
Score

Universal Music Group NV's solvency score is 52/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

UMG Price Targets Summary
Universal Music Group NV

Wall Street analysts forecast UMG stock price to rise over the next 12 months.

According to Wall Street analysts, the average 1-year price target for UMG is 29.18 EUR with a low forecast of 22.17 EUR and a high forecast of 35.63 EUR.

Lowest
Price Target
22.17 EUR
7% Downside
Average
Price Target
29.18 EUR
22% Upside
Highest
Price Target
35.63 EUR
49% Upside
View Analyst Estimates
View Analyst Estimates

Dividends

Dividend Yield
Lowest
Average
Highest
Dividend Per Share
N/A
Growth 3Y
Growth 5Y
Growth 10Y
Dividend Safety Score
Very
Unsafe
Unsafe
Safe
Very
Safe
0
25
50
75
100
Previous Payment
-
Today
Next Payment
-
Today
Sep 3, 2025
Previous Payment
-
Next Payment
-
Ex-Dividend Date
-
Shareholder Yield

Current shareholder yield for UMG is .

Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?

Shareholder Yield
Dividend Yield
Lowest
Average
Highest
Buyback Yield
Lowest
Average
Highest
Debt Paydown Yield
Lowest
Average
Highest

Competitive Landscape

Company Market Cap Intrinsic Valuation Profitability Solvency Price Change
1Y 3Y 5Y

UMG News

Other Videos
What is the Intrinsic Value of one UMG stock?

The intrinsic value of one UMG stock under the Base Case scenario is 25.53 EUR.

Is UMG stock undervalued or overvalued?

Compared to the current market price of 23.86 EUR, Universal Music Group NV is Undervalued by 7%.

Back to Top