Dashboard Tools Market News Investing Ideas Pricing About Us
Sign Up
Log in

Pantaflix AG
XETRA:PAL

Watchlist Manager
Pantaflix AG Logo
Pantaflix AG
XETRA:PAL
Watchlist
Price: 0.92 EUR -2.13%
Market Cap: €23.5m
Write Note Create Alert Ask AI

Relative Value

The Relative Value of one PAL stock under the Base Case scenario is hidden EUR. Compared to the current market price of 0.92 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

Valuation Multiples

P/S
View Details
P/E
View Details
P/OCF
View Details
P/FCFE
View Details
P/B
View Details
EV/S
View Details
EV/GP
View Details
EV/EBITDA
View Details
EV/EBIT
View Details
EV/OCF
View Details
EV/FCFF
View Details
EV/IC
View Details

Multiples Across Competitors

PAL Competitors Multiples
Pantaflix AG Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
DE
Pantaflix AG
XETRA:PAL
23.9m EUR 6.7 -8.8 -171 -31.1
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
36B EUR 2.5 6.7 7.7 7.7
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
13.1B EUR 8.5 -7.8 -12.4 -11.8
US
Warner Music Group Corp
NASDAQ:WMG
14.7B USD 2.2 40.4 14.1 19.8
P/E Multiple
Earnings Growth PEG
DE
Pantaflix AG
XETRA:PAL
Average P/E: 63.9
Negative Multiple: -8.8 		N/A N/A
US
Netflix Inc
NASDAQ:NFLX
33.6
22%
1.5
US
Walt Disney Co
NYSE:DIS
15.5
6%
2.6
LU
Spotify Technology SA
NYSE:SPOT
50.7
42%
1.2
US
Warner Bros Discovery Inc
NASDAQ:WBD
137.2
N/A N/A
NL
Universal Music Group NV
AEX:UMG
6.7
2%
3.3
US
TKO Group Holdings Inc
NYSE:TKO
176.3
435%
0.4
US
Live Nation Entertainment Inc
NYSE:LYV
99.2
7%
14.2
CN
Tencent Music Entertainment Group
NYSE:TME
15.7
22%
0.7
FR
Bollore SE
PAR:BOL
Negative Multiple: -7.8
-39%
N/A
US
Warner Music Group Corp
NASDAQ:WMG
40.4
40%
1
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
DE
Pantaflix AG
XETRA:PAL
Average EV/EBITDA: 15.9
Negative Multiple: -171 		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
7.7
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: -12.4 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
Pantaflix AG
XETRA:PAL
Average EV/EBIT: 26.8
Negative Multiple: -31.1 		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
7.7
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: -11.8 N/A N/A
US
Warner Music Group Corp
NASDAQ:WMG
19.8
18%
1.1

See Also

Summary
PAL intrinsic value, competitors valuation, and company profile.
DCF Valuation
PAL stock valuation using Discount Cash Flow valuation method.
Relative Valuation
PAL stock valuation using valuation multiples.
Wall Street Estimates
PAL price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
PAL stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
Back to Top
ALPHA SPREAD
Follow us
Join more than 315,400+ value investors using Alpha Spread
Create Free Account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2026 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.