Pantaflix AG
XETRA:PAL

Watchlist Manager
Pantaflix AG Logo
Pantaflix AG
XETRA:PAL
Watchlist
Price: 1.01 EUR 1%
Market Cap: €25.8m

Relative Value

The Relative Value of one PAL stock under the Base Case scenario is hidden EUR. Compared to the current market price of 1.01 EUR, Pantaflix 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.

PAL Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Multiples Across Competitors

PAL Competitors Multiples
Pantaflix 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
Pantaflix AG
XETRA:PAL
26.3m EUR 7.4 -9.7 -176.2 -32.1
US
Netflix Inc
NASDAQ:NFLX
386.9B USD 8.5 35.1 12.9 29.2
US
Walt Disney Co
NYSE:DIS
192.4B USD 2 15.4 11.5 16
LU
Spotify Technology SA
NYSE:SPOT
105B USD 5.3 63.4 32.9 34.6
US
Warner Bros Discovery Inc
NASDAQ:WBD
68.7B USD 1.8 141.5 5 56
NL
Universal Music Group NV
AEX:UMG
37.9B EUR 2.5 6.8 8.1 8.1
US
TKO Group Holdings Inc
NYSE:TKO
39.5B USD 9.1 172.7 29.2 41.8
US
Live Nation Entertainment Inc
NYSE:LYV
33.8B USD 1.4 105 17.3 25.4
CN
Tencent Music Entertainment Group
NYSE:TME
25.5B USD 5.6 16.5 118.2 118.2
FR
Bollore SE
PAR:BOL
13.5B EUR 8.7 -7.9 -12.9 -12.3
US
Warner Music Group Corp
NASDAQ:WMG
15.7B USD 2.3 43.5 15 21
P/E Multiple
Earnings Growth PEG
DE
Pantaflix AG
XETRA:PAL
Average P/E: 66.6
Negative Multiple: -9.7
N/A N/A
US
Netflix Inc
NASDAQ:NFLX
35.1
22%
1.6
US
Walt Disney Co
NYSE:DIS
15.4
6%
2.6
LU
Spotify Technology SA
NYSE:SPOT
63.4
42%
1.5
US
Warner Bros Discovery Inc
NASDAQ:WBD
141.5
N/A N/A
NL
Universal Music Group NV
AEX:UMG
6.8
2%
3.4
US
TKO Group Holdings Inc
NYSE:TKO
172.7
435%
0.4
US
Live Nation Entertainment Inc
NYSE:LYV
105
7%
15
CN
Tencent Music Entertainment Group
NYSE:TME
16.5
22%
0.7
FR
Bollore SE
PAR:BOL
Negative Multiple: -7.9
-39%
N/A
US
Warner Music Group Corp
NASDAQ:WMG
43.5
40%
1.1
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
DE
Pantaflix AG
XETRA:PAL
Average EV/EBITDA: 27.8
Negative Multiple: -176.2
N/A N/A
US
Netflix Inc
NASDAQ:NFLX
12.9
-7%
N/A
US
Walt Disney Co
NYSE:DIS
11.5
10%
1.2
LU
Spotify Technology SA
NYSE:SPOT
32.9
40%
0.8
US
Warner Bros Discovery Inc
NASDAQ:WBD
5
-25%
N/A
NL
Universal Music Group NV
AEX:UMG
8.1
16%
0.5
US
TKO Group Holdings Inc
NYSE:TKO
29.2
27%
1.1
US
Live Nation Entertainment Inc
NYSE:LYV
17.3
18%
1
CN
Tencent Music Entertainment Group
NYSE:TME
118.2
22%
5.4
FR
Bollore SE
PAR:BOL
Negative Multiple: -12.9 N/A N/A
US
Warner Music Group Corp
NASDAQ:WMG
15
15%
1
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
DE
Pantaflix AG
XETRA:PAL
Average EV/EBIT: 38.9
Negative Multiple: -32.1
N/A N/A
US
Netflix Inc
NASDAQ:NFLX
29.2
20%
1.5
US
Walt Disney Co
NYSE:DIS
16
17%
0.9
LU
Spotify Technology SA
NYSE:SPOT
34.6
41%
0.8
US
Warner Bros Discovery Inc
NASDAQ:WBD
56
59%
0.9
NL
Universal Music Group NV
AEX:UMG
8.1
16%
0.5
US
TKO Group Holdings Inc
NYSE:TKO
41.8
35%
1.2
US
Live Nation Entertainment Inc
NYSE:LYV
25.4
13%
2
CN
Tencent Music Entertainment Group
NYSE:TME
118.2
23%
5.1
FR
Bollore SE
PAR:BOL
Negative Multiple: -12.3 N/A N/A
US
Warner Music Group Corp
NASDAQ:WMG
21
18%
1.2