I

Intertainment AG
XETRA:ITN

Watchlist Manager
Intertainment AG
XETRA:ITN
Watchlist
Price: 0.536 EUR Market Closed
Market Cap: €8.7m

Relative Value

ITN doesn't have a meaningful market cap.

The Relative Value of one ITN stock under the Base Case scenario is 0.017 EUR. Compared to the current market price of 0.536 EUR, Intertainment AG is Overvalued by 97%.

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.

ITN Relative Value
Base Case
0.017 EUR
Overvaluation 97%
Relative Value
Price
I
Worst Case
Base Case
Best Case

Multiples Across Competitors

ITN Competitors Multiples
Intertainment AG Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
DE
Intertainment AG
XETRA:ITN
8.7m EUR 97.1 -17.9 -149.2 -144.9
US
Netflix Inc
NASDAQ:NFLX
368.8B USD 8.2 33.7 12.4 28.1
US
Walt Disney Co
NYSE:DIS
193.7B USD 2 15.8 11.8 16.4
LU
Spotify Technology SA
NYSE:SPOT
90.8B USD 4.6 55.4 33.2 35
US
Warner Bros Discovery Inc
NASDAQ:WBD
66.7B USD 1.8 138 4.9 55
NL
Universal Music Group NV
AEX:UMG
35.5B EUR 2.4 6.6 7.6 7.6
US
TKO Group Holdings Inc
NYSE:TKO
39.9B USD 9.2 174.4 29.5 42.2
US
Live Nation Entertainment Inc
NYSE:LYV
32.9B USD 1.3 101.6 16.7 24.6
CN
Tencent Music Entertainment Group
NYSE:TME
24.2B USD 5.3 15.5 15.8 15.8
FR
Bollore SE
PAR:BOL
13.4B EUR 8.6 -7.9 -12.7 -12.1
US
Warner Music Group Corp
NASDAQ:WMG
14.9B USD 2.2 41 14.3 20.1
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
DE
I
Intertainment AG
XETRA:ITN
Average EV/EBITDA: 16.2
Negative Multiple: -149.2
N/A N/A
US
Netflix Inc
NASDAQ:NFLX
12.4
-7%
N/A
US
Walt Disney Co
NYSE:DIS
11.8
10%
1.2
LU
Spotify Technology SA
NYSE:SPOT
33.2
40%
0.8
US
Warner Bros Discovery Inc
NASDAQ:WBD
4.9
-25%
N/A
NL
Universal Music Group NV
AEX:UMG
7.6
16%
0.5
US
TKO Group Holdings Inc
NYSE:TKO
29.5
27%
1.1
US
Live Nation Entertainment Inc
NYSE:LYV
16.7
18%
0.9
CN
Tencent Music Entertainment Group
NYSE:TME
15.8
22%
0.7
FR
Bollore SE
PAR:BOL
Negative Multiple: -12.7 N/A N/A
US
Warner Music Group Corp
NASDAQ:WMG
14.3
15%
1
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
DE
I
Intertainment AG
XETRA:ITN
Average EV/EBIT: 27.2
Negative Multiple: -144.9
N/A N/A
US
Netflix Inc
NASDAQ:NFLX
28.1
20%
1.4
US
Walt Disney Co
NYSE:DIS
16.4
17%
1
LU
Spotify Technology SA
NYSE:SPOT
35
41%
0.9
US
Warner Bros Discovery Inc
NASDAQ:WBD
55
59%
0.9
NL
Universal Music Group NV
AEX:UMG
7.6
16%
0.5
US
TKO Group Holdings Inc
NYSE:TKO
42.2
35%
1.2
US
Live Nation Entertainment Inc
NYSE:LYV
24.6
13%
1.9
CN
Tencent Music Entertainment Group
NYSE:TME
15.8
23%
0.7
FR
Bollore SE
PAR:BOL
Negative Multiple: -12.1 N/A N/A
US
Warner Music Group Corp
NASDAQ:WMG
20.1
18%
1.1