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 hidden EUR. Compared to the current market price of 0.536 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

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
369.3B USD 8.2 33.6 12.4 28
US
Walt Disney Co
NYSE:DIS
190.2B USD 2 15.5 11.6 16.2
LU
Spotify Technology SA
NYSE:SPOT
84.1B USD 4.2 50.7 30.1 31.7
US
Warner Bros Discovery Inc
NASDAQ:WBD
66.5B USD 1.8 137.2 4.9 54.8
NL
Universal Music Group NV
AEX:UMG
35.7B EUR 2.4 6.6 7.6 7.6
US
TKO Group Holdings Inc
NYSE:TKO
40.3B USD 9.3 176.3 29.8 42.6
US
Live Nation Entertainment Inc
NYSE:LYV
31.9B USD 1.3 99.2 16.3 24
CN
Tencent Music Entertainment Group
NYSE:TME
24.6B USD 5.4 15.7 16 16
FR
Bollore SE
PAR:BOL
13.3B EUR 8.6 -7.8 -12.5 -12
US
Warner Music Group Corp
NASDAQ:WMG
14.7B USD 2.2 40.4 14.1 19.8
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
DE
I
Intertainment AG
XETRA:ITN
Average EV/EBITDA: 15.9
Negative Multiple: -149.2
N/A N/A
US
Netflix Inc
NASDAQ:NFLX
12.4
-7%
N/A
US
Walt Disney Co
NYSE:DIS
11.6
10%
1.2
LU
Spotify Technology SA
NYSE:SPOT
30.1
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
29.8
27%
1.1
US
Live Nation Entertainment Inc
NYSE:LYV
16.3
18%
0.9
CN
Tencent Music Entertainment Group
NYSE:TME
16
22%
0.7
FR
Bollore SE
PAR:BOL
Negative Multiple: -12.5 N/A N/A
US
Warner Music Group Corp
NASDAQ:WMG
14.1
15%
0.9
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
DE
I
Intertainment AG
XETRA:ITN
Average EV/EBIT: 26.7
Negative Multiple: -144.9
N/A N/A
US
Netflix Inc
NASDAQ:NFLX
28
20%
1.4
US
Walt Disney Co
NYSE:DIS
16.2
17%
1
LU
Spotify Technology SA
NYSE:SPOT
31.7
41%
0.8
US
Warner Bros Discovery Inc
NASDAQ:WBD
54.8
59%
0.9
NL
Universal Music Group NV
AEX:UMG
7.6
16%
0.5
US
TKO Group Holdings Inc
NYSE:TKO
42.6
35%
1.2
US
Live Nation Entertainment Inc
NYSE:LYV
24
13%
1.8
CN
Tencent Music Entertainment Group
NYSE:TME
16
23%
0.7
FR
Bollore SE
PAR:BOL
Negative Multiple: -12 N/A N/A
US
Warner Music Group Corp
NASDAQ:WMG
19.8
18%
1.1