Relative Value

There is not enough data to reliably calculate the relative value of EMU.

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.

EMU Relative Value
Base Case
Not Available
Worst Case
Base Case
Best Case

Multiples Across Competitors

EMU Competitors Multiples
e-Muzyka SA Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
PL
e-Muzyka SA
WSE:EMU
96.3m PLN 0.5 -44.7 15.4 25.8
US
Netflix Inc
NASDAQ:NFLX
393.2B USD 8.7 35.8 13.2 29.8
US
Walt Disney Co
NYSE:DIS
203.1B USD 2.2 16.4 12.1 16.8
LU
Spotify Technology SA
NYSE:SPOT
105.8B USD 5.3 64 33.3 35.1
US
Warner Bros Discovery Inc
NASDAQ:WBD
70.2B USD 1.9 144.6 5 56.8
NL
Universal Music Group NV
AEX:UMG
38.3B EUR 2.5 6.8 8.1 8.1
US
TKO Group Holdings Inc
NYSE:TKO
39.4B USD 9.1 172.2 29.1 41.7
US
Live Nation Entertainment Inc
NYSE:LYV
34.1B USD 1.4 105.9 17.4 25.6
CN
Tencent Music Entertainment Group
NYSE:TME
25.9B USD 5.7 16.7 119.8 119.8
FR
Bollore SE
PAR:BOL
13.3B EUR 8.6 -7.8 -12.5 -12
US
Warner Music Group Corp
NASDAQ:WMG
15.9B USD 2.4 43.9 15.1 21.2
P/E Multiple
Earnings Growth PEG
PL
e
e-Muzyka SA
WSE:EMU
Average P/E: 67.4
Negative Multiple: -44.7
N/A N/A
US
Netflix Inc
NASDAQ:NFLX
35.8
22%
1.6
US
Walt Disney Co
NYSE:DIS
16.4
6%
2.7
LU
Spotify Technology SA
NYSE:SPOT
64
42%
1.5
US
Warner Bros Discovery Inc
NASDAQ:WBD
144.6
N/A N/A
NL
Universal Music Group NV
AEX:UMG
6.8
2%
3.4
US
TKO Group Holdings Inc
NYSE:TKO
172.2
435%
0.4
US
Live Nation Entertainment Inc
NYSE:LYV
105.9
7%
15.1
CN
Tencent Music Entertainment Group
NYSE:TME
16.7
22%
0.8
FR
Bollore SE
PAR:BOL
Negative Multiple: -7.8
-39%
N/A
US
Warner Music Group Corp
NASDAQ:WMG
43.9
40%
1.1
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
PL
e
e-Muzyka SA
WSE:EMU
Average EV/EBITDA: 26.9
15.4
N/A N/A
US
Netflix Inc
NASDAQ:NFLX
13.2
-7%
N/A
US
Walt Disney Co
NYSE:DIS
12.1
10%
1.2
LU
Spotify Technology SA
NYSE:SPOT
33.3
40%
0.8
US
Warner Bros Discovery Inc
NASDAQ:WBD
5
-25%
N/A
NL
Universal Music Group NV
AEX:UMG
8.1
16%
0.5
US
TKO Group Holdings Inc
NYSE:TKO
29.1
27%
1.1
US
Live Nation Entertainment Inc
NYSE:LYV
17.4
18%
1
CN
Tencent Music Entertainment Group
NYSE:TME
119.8
22%
5.4
FR
Bollore SE
PAR:BOL
Negative Multiple: -12.5 N/A N/A
US
Warner Music Group Corp
NASDAQ:WMG
15.1
15%
1