I

Intertainment AG
XETRA:ITN

Watchlist Manager
Intertainment AG
XETRA:ITN
Watchlist
Price: 0.45 EUR Market Closed
Market Cap: 7.3m EUR

Relative Value

ITN doesn't have a meaningful market cap.

The Relative Value of one ITN stock under the Base Case scenario is hidden EUR. Compared to the current market price of 0.45 EUR, Intertainment AG 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.

ITN Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
31
vs Industry
1
Median 3Y
64.6
Median 5Y
71.2
Industry
1.5
vs History
vs Industry
Median 3Y
-17.7
Median 5Y
-16.9
Industry
17
vs History
vs Industry
Median 3Y
-19.5
Median 5Y
-26.4
Industry
11
vs History
vs Industry
2
Median 3Y
32.8
Median 5Y
-24.5
Industry
15.3
vs History
vs Industry
Median 3Y
-0.7
Median 5Y
-0.8
Industry
1.7
vs History
30
vs Industry
1
Median 3Y
136.9
Median 5Y
148
Industry
1.6
vs History
30
vs Industry
0
Median 3Y
157.1
Median 5Y
169.8
Industry
3.5
vs History
vs Industry
1
Median 3Y
-114.3
Median 5Y
-67.1
Industry
8.7
vs History
vs Industry
1
Median 3Y
-111.4
Median 5Y
-58.6
Industry
12.5
vs History
vs Industry
Median 3Y
-44.5
Median 5Y
-68
Industry
10.5
vs History
vs Industry
Median 3Y
-44.5
Median 5Y
-68
Industry
12.6
vs History
46
vs Industry
0
Median 3Y
227.2
Median 5Y
220
Industry
1.4

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
7.3m EUR 81.5 -15.1 -138.7 -134.7
US
Netflix Inc
NASDAQ:NFLX
400B USD 9.2 38.3 14.1 32
US
Walt Disney Co
NYSE:DIS
202.6B USD 2.1 16.3 12.1 16.8
LU
Spotify Technology SA
NYSE:SPOT
119.9B USD 6.1 72.9 45 47.5
US
Warner Bros Discovery Inc
NASDAQ:WBD
69.9B USD 1.8 144.2 5 56.7
NL
Universal Music Group NV
AEX:UMG
40.5B EUR 2.7 7.2 8.5 8.5
US
TKO Group Holdings Inc
NYSE:TKO
41.6B USD 9.6 182 30.7 43.9
US
Live Nation Entertainment Inc
NYSE:LYV
32.8B USD 1.3 101.7 16.7 24.6
CN
Tencent Music Entertainment Group
NYSE:TME
27.6B USD 6.1 18 18.7 18.7
US
Roku Inc
NASDAQ:ROKU
16.4B USD 3.6 -593.4 -176.9 -127.5
US
Warner Music Group Corp
NASDAQ:WMG
15.3B USD 2.3 42.4 14.7 20.6
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
DE
I
Intertainment AG
XETRA:ITN
Average EV/EBITDA: 18.4
Negative Multiple: -138.7
N/A N/A
US
Netflix Inc
NASDAQ:NFLX
14.1
-7%
N/A
US
Walt Disney Co
NYSE:DIS
12.1
10%
1.2
LU
Spotify Technology SA
NYSE:SPOT
45
40%
1.1
US
Warner Bros Discovery Inc
NASDAQ:WBD
5
-26%
N/A
NL
Universal Music Group NV
AEX:UMG
8.5
16%
0.5
US
TKO Group Holdings Inc
NYSE:TKO
30.7
27%
1.1
US
Live Nation Entertainment Inc
NYSE:LYV
16.7
19%
0.9
CN
Tencent Music Entertainment Group
NYSE:TME
18.7
22%
0.8
US
Roku Inc
NASDAQ:ROKU
Negative Multiple: -176.9 N/A N/A
US
Warner Music Group Corp
NASDAQ:WMG
14.7
14%
1
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
DE
I
Intertainment AG
XETRA:ITN
Average EV/EBIT: 29.9
Negative Multiple: -134.7
N/A N/A
US
Netflix Inc
NASDAQ:NFLX
32
25%
1.3
US
Walt Disney Co
NYSE:DIS
16.8
17%
1
LU
Spotify Technology SA
NYSE:SPOT
47.5
42%
1.1
US
Warner Bros Discovery Inc
NASDAQ:WBD
56.7
62%
0.9
NL
Universal Music Group NV
AEX:UMG
8.5
16%
0.5
US
TKO Group Holdings Inc
NYSE:TKO
43.9
36%
1.2
US
Live Nation Entertainment Inc
NYSE:LYV
24.6
14%
1.8
CN
Tencent Music Entertainment Group
NYSE:TME
18.7
23%
0.8
US
Roku Inc
NASDAQ:ROKU
Negative Multiple: -127.5 N/A N/A
US
Warner Music Group Corp
NASDAQ:WMG
20.6
18%
1.1