Edel SE & Co KgaA
XETRA:EDL
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
Johnson & Johnson
NYSE:JNJ
|
US |
|
Berkshire Hathaway Inc
NYSE:BRK.A
|
US |
|
Bank of America Corp
NYSE:BAC
|
US |
|
Mastercard Inc
NYSE:MA
|
US |
|
UnitedHealth Group Inc
NYSE:UNH
|
US |
|
Exxon Mobil Corp
NYSE:XOM
|
US |
|
Pfizer Inc
NYSE:PFE
|
US |
|
Nike Inc
NYSE:NKE
|
US |
|
Visa Inc
NYSE:V
|
US |
|
Alibaba Group Holding Ltd
NYSE:BABA
|
CN |
|
JPMorgan Chase & Co
NYSE:JPM
|
US |
|
Coca-Cola Co
NYSE:KO
|
US |
|
Verizon Communications Inc
NYSE:VZ
|
US |
|
Chevron Corp
NYSE:CVX
|
US |
|
Walt Disney Co
NYSE:DIS
|
US |
|
PayPal Holdings Inc
NASDAQ:PYPL
|
US |
EV/EBITDA
Enterprise Value to EBITDA (EV/EBITDA) ratio compares a company`s total enterprise value to its earnings before interest, taxes, depreciation, and amortization. It shows how much investors are paying for each dollar of the company`s earnings, including both equity and debt.
Enterprise Value to EBITDA (EV/EBITDA) ratio compares a company`s total enterprise value to its earnings before interest, taxes, depreciation, and amortization. It shows how much investors are paying for each dollar of the company`s earnings, including both equity and debt.
Valuation Scenarios
If EV/EBITDA returns to its 3-Year Average (4.6), the stock would be worth €4.48 (5% downside from current price).
| Scenario | EV/EBITDA Value | Implied Price | Upside/Downside |
|---|---|---|---|
| Current Multiple | 4.9 | €4.74 |
0%
|
| 3-Year Average | 4.6 | €4.48 |
-5%
|
| 5-Year Average | 4.6 | €4.48 |
-6%
|
| Industry Average | 6.7 | €6.46 |
+36%
|
| Country Average | 9 | €8.74 |
+84%
|
Forward EV/EBITDA
Today’s price vs future ebitda
| Today's Enterprise Value | EBITDA | Forward EV/EBITDA | ||
|---|---|---|---|---|
|
€177.9m
|
/ |
Oct 2025
€34.4m
|
= |
|
|
€177.9m
|
/ |
Sep 2026
€35.2m
|
= |
|
|
€177.9m
|
/ |
Sep 2027
€37.4m
|
= |
|
|
€177.9m
|
/ |
Sep 2028
€39.5m
|
= |
|
Forward EV/EBITDA shows whether today’s EV/EBITDA still looks high or low once future ebitda are taken into account.
Peer Comparison
| Market Cap | EV/EBITDA | P/E | ||||
|---|---|---|---|---|---|---|
| DE |
|
Edel SE & Co KgaA
XETRA:EDL
|
100.8m EUR | 4.9 | 7.9 | |
| US |
|
Netflix Inc
NASDAQ:NFLX
|
389.2B USD | 12.5 | 29.1 | |
| US |
|
Walt Disney Co
NYSE:DIS
|
185B USD | 11.3 | 15.1 | |
| LU |
|
Spotify Technology SA
NYSE:SPOT
|
106.6B USD | 35.5 | 40.9 | |
| US |
|
Warner Bros Discovery Inc
NASDAQ:WBD
|
67.1B USD | 5 | 92.3 | |
| NL |
|
Universal Music Group NV
AEX:UMG
|
36.6B EUR | 15.9 | 23.9 | |
| US |
|
TKO Group Holdings Inc
NYSE:TKO
|
36.2B USD | 25.6 | 158.1 | |
| US |
|
Live Nation Entertainment Inc
NYSE:LYV
|
36.9B USD | 19.9 | -668.8 | |
| US |
|
Roku Inc
NASDAQ:ROKU
|
17B USD | 221.9 | 193.2 | |
| FR |
|
Bollore SE
PAR:BOL
|
14.8B EUR | -47.7 | 42.6 | |
| US |
|
Warner Music Group Corp
NASDAQ:WMG
|
15.1B USD | 13.4 | 50.5 |
Market Distribution
| Min | 0.1 |
| 30th Percentile | 6.2 |
| Median | 9 |
| 70th Percentile | 13.6 |
| Max | 6 112.6 |
Other Multiples
Edel SE & Co KgaA
Glance View
Edel SE & Co. KGAA operates as a holding company, which engages in the publishing, marketing, and distribution of books, music, and home entertainment products. The company is headquartered in Hamburg, Hamburg and currently employs 1,048 full-time employees. The company produces, markets and distributes compact disc (CDs), digital versatile discs (DVDs), Blu-rays, vinyl and long playing (LPs) records. The company also produces audio plays and DVDs for children’s entertainment, as well as provides services in the fields of merchandising, cross-marketing, and children’s publishing. The company engages also in the physical and digital marketing of international crime drama releases, procures films with marketing rights, and markets feature films and series through various channels, including cinema, home entertainment, video on demand (VoD), TV sales, airline, covermount stores, and bookshops, as well as through digital network. In addition, it publishes and distributes posters, calendars, children’s audio books and DVDs, as well as markets digital content, among others. The company provides commercial printing services, logistics and fulfillment services, and licensing and royalty services.
