Sport1 Medien AG
XHAM:EV4
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
Johnson & Johnson
NYSE:JNJ
|
US |
|
Berkshire Hathaway Inc
NYSE:BRK.A
|
US |
|
Bank of America Corp
NYSE:BAC
|
US |
|
Mastercard Inc
NYSE:MA
|
US |
|
UnitedHealth Group Inc
NYSE:UNH
|
US |
|
Exxon Mobil Corp
NYSE:XOM
|
US |
|
Pfizer Inc
NYSE:PFE
|
US |
|
Nike Inc
NYSE:NKE
|
US |
|
Visa Inc
NYSE:V
|
US |
|
Alibaba Group Holding Ltd
NYSE:BABA
|
CN |
|
JPMorgan Chase & Co
NYSE:JPM
|
US |
|
Coca-Cola Co
NYSE:KO
|
US |
|
Verizon Communications Inc
NYSE:VZ
|
US |
|
Chevron Corp
NYSE:CVX
|
US |
|
Walt Disney Co
NYSE:DIS
|
US |
|
PayPal Holdings Inc
NASDAQ:PYPL
|
US |
EV/FCFF
Enterprise Value to Free Cash Flow to Firm (EV/FCFF) ratio compares a company`s total enterprise value to the free cash flow available to all investors, both debt and equity holders. It shows how much investors are paying for each dollar of cash flow the business generates before interest payments.
Enterprise Value to Free Cash Flow to Firm (EV/FCFF) ratio compares a company`s total enterprise value to the free cash flow available to all investors, both debt and equity holders. It shows how much investors are paying for each dollar of cash flow the business generates before interest payments.
Valuation Scenarios
If EV/FCFF returns to its Industry Average (12), the stock would be worth €-2.36 (200% downside from current price).
| Scenario | EV/FCFF Value | Implied Price | Upside/Downside |
|---|---|---|---|
| Current Multiple | -12 | €2.36 |
0%
|
| Industry Average | 12 | €-2.36 |
-200%
|
| Country Average | 17.7 | €-3.47 |
-247%
|
Forward EV/FCFF
Today’s price vs future free cash flow to firm
Peer Comparison
| Market Cap | EV/FCFF | P/E | ||||
|---|---|---|---|---|---|---|
| DE |
S
|
Sport1 Medien AG
XHAM:EV4
|
220.9m EUR | -12 | -50.9 | |
| US |
|
Netflix Inc
NASDAQ:NFLX
|
388.5B USD | 32.7 | 29 | |
| US |
|
Walt Disney Co
NYSE:DIS
|
183B USD | 29.8 | 14.8 | |
| LU |
|
Spotify Technology SA
NYSE:SPOT
|
89.4B USD | 23.9 | 35 | |
| US |
|
Warner Bros Discovery Inc
NASDAQ:WBD
|
66.8B USD | 30.7 | 92.1 | |
| NL |
|
Universal Music Group NV
AEX:UMG
|
35.5B EUR | 22.7 | 23.2 | |
| US |
|
Live Nation Entertainment Inc
NYSE:LYV
|
36.4B USD | 119.4 | -654.4 | |
| US |
|
TKO Group Holdings Inc
NYSE:TKO
|
35.8B USD | 41 | 156 | |
| FR |
|
Bollore SE
PAR:BOL
|
14.8B EUR | 54 | 42.4 | |
| US |
|
Roku Inc
NASDAQ:ROKU
|
16.6B USD | 30 | 189.3 | |
| US |
|
Warner Music Group Corp
NASDAQ:WMG
|
14.9B USD | 39 | 47.8 |
Market Distribution
| Min | 0.1 |
| 30th Percentile | 11.9 |
| Median | 17.7 |
| 70th Percentile | 29.2 |
| Max | 2 317.8 |
Other Multiples
Sport1 Medien AG
Glance View
Sport1 Medien AG operates as a holding company, which engages in international media operations. The company is headquartered in Ismaning, Bayern and currently employs 479 full-time employees. The company operates through the Sports segment, which comprises activities within the television (TV) sector with the free-TV channel SPORT1 and the pay-TV channels SPORT1+ and SPORT1 US, supplemented by online portal SPORT1.de, the mobile SPORT1 applications, social media channels and the digital sports radio SPORT1.fm. The firm's subsidiary Sport1 Media GmbH is the multiplatform marketer for the various offers of the umbrella brand SPORT1. Through PLAZAMEDIA, the Company offers television production services, specializing in live sports events and including editing, archiving and target-group oriented content distribution. The firm also offers consulting and event organizing services for German and European football clubs, including internationalization, development, acquisition and realization of test matches, tournaments, training camps and international tours, as well as media distribution.
