Edel SE & Co KgaA
XETRA:EDL

Watchlist Manager
Edel SE & Co KgaA Logo
Edel SE & Co KgaA
XETRA:EDL
Watchlist
Price: 4.3 EUR -0.46% Market Closed
Market Cap: 91.5m EUR
Section:
 

Relative Value

The Relative Value of one EDL stock under the Base Case scenario is hidden EUR. Compared to the current market price of 4.3 EUR, Edel SE & Co KgaA 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.

EDL Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

0.4
P/S
P/S
Price to Sales
0.4
vs History
34
vs Industry
80
Median 3Y
0.4
Median 5Y
0.3
Industry
1.5
Forward
0.3
More Details
8.6
P/E
P/E
Price to Earnings
8.6
vs History
57
vs Industry
38
Median 3Y
8.5
Median 5Y
8.8
Industry
17.1
Forward
9.5
More Details
10.2
P/OCF
P/OCF
Price to OCF
10.2
vs History
1
vs Industry
39
Median 3Y
5.2
Median 5Y
4
Industry
11.1
More Details
Negative
P/FCFE
P/FCFE
Price to FCFE
N/A
vs History
vs Industry
37
Median 3Y
-9.5
Median 5Y
5.9
Industry
15.6
More Details
1.6
P/B
P/B
Price to Book Value
1.6
vs History
79
vs Industry
38
Median 3Y
1.8
Median 5Y
1.8
Industry
1.8
More Details
0.6
EV/S
EV/S
Enterprise Value to Sales
0.6
vs History
11
vs Industry
65
Median 3Y
0.5
Median 5Y
0.5
Industry
1.6
Forward
0.6
More Details
0.7
EV/GP
EV/GP
Enterprise Value to Gross Profit
0.7
vs History
14
vs Industry
73
Median 3Y
0.7
Median 5Y
0.7
Industry
3.6
More Details
4.8
EV/EBITDA
EV/EBITDA
Enterprise Value to EBITDA
4.8
vs History
25
vs Industry
42
Median 3Y
4.6
Median 5Y
4.6
Industry
8.9
Forward
4.7
More Details
7.8
EV/EBIT
EV/EBIT
Enterprise Value to EBIT
7.8
vs History
17
vs Industry
36
Median 3Y
6.7
Median 5Y
6.8
Industry
12.7
Forward
8.2
More Details
16.7
EV/OCF
EV/OCF
Enterprise Value to OCF
16.7
vs History
1
vs Industry
27
Median 3Y
7.8
Median 5Y
5.6
Industry
10.7
More Details
Negative
EV/FCFF
EV/FCFF
Enterprise Value to FCFF
N/A
vs History
vs Industry
33
Median 3Y
-17.5
Median 5Y
5.3
Industry
12.6
More Details
0.9
EV/IC
EV/IC
Enterprise Value to IC
0.9
vs History
49
vs Industry
50
Median 3Y
0.9
Median 5Y
0.9
Industry
1.5
More Details

Multiples Across Competitors

EDL Competitors Multiples
Edel SE & Co KgaA Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
DE
Edel SE & Co KgaA
XETRA:EDL
91.5m EUR 0.4 8.6 4.8 7.8
US
Netflix Inc
NASDAQ:NFLX
409.4B USD 9.4 39 14.3 32.5
US
Walt Disney Co
NYSE:DIS
195.2B USD 2.1 15.7 11.7 16.2
LU
Spotify Technology SA
NYSE:SPOT
121.6B USD 6.2 74.4 46.3 48.8
US
Warner Bros Discovery Inc
NASDAQ:WBD
69.3B USD 1.8 142.4 5 56.4
NL
Universal Music Group NV
AEX:UMG
39.2B EUR 2.6 7 8.3 8.3
US
TKO Group Holdings Inc
NYSE:TKO
39.8B USD 9.2 174.2 29.4 42
US
Live Nation Entertainment Inc
NYSE:LYV
32.3B USD 1.3 100.7 16.6 24.4
CN
Tencent Music Entertainment Group
NYSE:TME
28B USD 6.3 18.3 19.1 19.1
US
Roku Inc
NASDAQ:ROKU
15.5B USD 3.4 -556.6 -164.4 -118.5
FR
Bollore SE
PAR:BOL
12.9B EUR 8.3 -7.6 -11.9 -11.3
P/E Multiple
Earnings Growth PEG
DE
Edel SE & Co KgaA
XETRA:EDL
Average P/E: 64.5
8.6
4%
2.2
US
Netflix Inc
NASDAQ:NFLX
39
25%
1.6
US
Walt Disney Co
NYSE:DIS
15.7
6%
2.6
LU
Spotify Technology SA
NYSE:SPOT
74.4
42%
1.8
US
Warner Bros Discovery Inc
NASDAQ:WBD
142.4
N/A N/A
NL
Universal Music Group NV
AEX:UMG
7
2%
3.5
US
TKO Group Holdings Inc
NYSE:TKO
174.2
435%
0.4
US
Live Nation Entertainment Inc
NYSE:LYV
100.7
7%
14.4
CN
Tencent Music Entertainment Group
NYSE:TME
18.3
22%
0.8
US
Roku Inc
NASDAQ:ROKU
Negative Multiple: -556.6 N/A N/A
FR
Bollore SE
PAR:BOL
Negative Multiple: -7.6
-39%
N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
DE
Edel SE & Co KgaA
XETRA:EDL
Average EV/EBITDA: 17.3
4.8
3%
1.6
US
Netflix Inc
NASDAQ:NFLX
14.3
-7%
N/A
US
Walt Disney Co
NYSE:DIS
11.7
10%
1.2
LU
Spotify Technology SA
NYSE:SPOT
46.3
40%
1.2
US
Warner Bros Discovery Inc
NASDAQ:WBD
5
-26%
N/A
NL
Universal Music Group NV
AEX:UMG
8.3
16%
0.5
US
TKO Group Holdings Inc
NYSE:TKO
29.4
27%
1.1
US
Live Nation Entertainment Inc
NYSE:LYV
16.6
19%
0.9
CN
Tencent Music Entertainment Group
NYSE:TME
19.1
22%
0.9
US
Roku Inc
NASDAQ:ROKU
Negative Multiple: -164.4 N/A N/A
FR
Bollore SE
PAR:BOL
Negative Multiple: -11.9 N/A N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
DE
Edel SE & Co KgaA
XETRA:EDL
Average EV/EBIT: 28.4
7.8
2%
3.9
US
Netflix Inc
NASDAQ:NFLX
32.5
25%
1.3
US
Walt Disney Co
NYSE:DIS
16.2
17%
1
LU
Spotify Technology SA
NYSE:SPOT
48.8
42%
1.2
US
Warner Bros Discovery Inc
NASDAQ:WBD
56.4
62%
0.9
NL
Universal Music Group NV
AEX:UMG
8.3
16%
0.5
US
TKO Group Holdings Inc
NYSE:TKO
42
36%
1.2
US
Live Nation Entertainment Inc
NYSE:LYV
24.4
14%
1.7
CN
Tencent Music Entertainment Group
NYSE:TME
19.1
23%
0.8
US
Roku Inc
NASDAQ:ROKU
Negative Multiple: -118.5 N/A N/A
FR
Bollore SE
PAR:BOL
Negative Multiple: -11.3 N/A N/A

See Also

Summary
EDL intrinsic value, competitors valuation, and company profile.
DCF Valuation
EDL stock valuation using Discount Cash Flow valuation method.
Relative Valuation
EDL stock valuation using valuation multiples.
Wall Street Estimates
EDL 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
EDL 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 301,800+ 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.