ESE Entertainment Inc
XTSX:ESE

Watchlist Manager
ESE Entertainment Inc Logo
ESE Entertainment Inc
XTSX:ESE
Watchlist
Price: 0.065 CAD Market Closed
Market Cap: CA$8.3m

Relative Value

ESE doesn't have a meaningful market cap.

The Relative Value of one ESE stock under the Base Case scenario is 0.054 CAD. Compared to the current market price of 0.065 CAD, ESE Entertainment Inc is Overvalued by 16%.

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.

ESE Relative Value
Base Case
0.054 CAD
Overvaluation 16%
Relative Value
Price
Worst Case
Base Case
Best Case

Multiples Across Competitors

ESE Competitors Multiples
ESE Entertainment Inc Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
CA
ESE Entertainment Inc
XTSX:ESE
7.6m CAD 0.9 -2.8 -3.4 -2.9
US
Netflix Inc
NASDAQ:NFLX
331.9B USD 7.3 30.2 11.2 25.2
US
Walt Disney Co
NYSE:DIS
190.3B USD 2 15.5 11.6 16.2
LU
Spotify Technology SA
NYSE:SPOT
100.9B USD 4.9 38.4 33 34.5
US
Warner Bros Discovery Inc
NASDAQ:WBD
71.1B USD 1.9 146.6 5.1 57.4
NL
Universal Music Group NV
AEX:UMG
35.8B EUR 2.4 6.6 7.6 7.6
US
TKO Group Holdings Inc
NYSE:TKO
41.1B USD 9.5 179.8 30.3 43.4
US
Live Nation Entertainment Inc
NYSE:LYV
38.8B USD 1.5 -707.6 21 31.9
CN
Tencent Music Entertainment Group
NYSE:TME
23.5B USD 5.1 14.9 15.6 15.6
FR
Bollore SE
PAR:BOL
13.6B EUR 8.8 -8 -13.1 -12.5
US
Warner Music Group Corp
NASDAQ:WMG
15.6B USD 2.3 52.2 13.7 19
P/E Multiple
Earnings Growth PEG
CA
ESE Entertainment Inc
XTSX:ESE
Average P/E: 60.5
Negative Multiple: -2.8
N/A N/A
US
Netflix Inc
NASDAQ:NFLX
30.2
21%
1.4
US
Walt Disney Co
NYSE:DIS
15.5
6%
2.6
LU
Spotify Technology SA
NYSE:SPOT
38.4
19%
2
US
Warner Bros Discovery Inc
NASDAQ:WBD
146.6
N/A N/A
NL
Universal Music Group NV
AEX:UMG
6.6
2%
3.3
US
TKO Group Holdings Inc
NYSE:TKO
179.8
430%
0.4
US
Live Nation Entertainment Inc
NYSE:LYV
Negative Multiple: -707.6 N/A N/A
CN
Tencent Music Entertainment Group
NYSE:TME
14.9
22%
0.7
FR
Bollore SE
PAR:BOL
Negative Multiple: -8
-39%
N/A
US
Warner Music Group Corp
NASDAQ:WMG
52.2
41%
1.3
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
CA
ESE Entertainment Inc
XTSX:ESE
Average EV/EBITDA: 16.6
Negative Multiple: -3.4
N/A N/A
US
Netflix Inc
NASDAQ:NFLX
11.2
-7%
N/A
US
Walt Disney Co
NYSE:DIS
11.6
10%
1.2
LU
Spotify Technology SA
NYSE:SPOT
33
26%
1.3
US
Warner Bros Discovery Inc
NASDAQ:WBD
5.1
-25%
N/A
NL
Universal Music Group NV
AEX:UMG
7.6
16%
0.5
US
TKO Group Holdings Inc
NYSE:TKO
30.3
27%
1.1
US
Live Nation Entertainment Inc
NYSE:LYV
21
21%
1
CN
Tencent Music Entertainment Group
NYSE:TME
15.6
22%
0.7
FR
Bollore SE
PAR:BOL
Negative Multiple: -13.1 N/A N/A
US
Warner Music Group Corp
NASDAQ:WMG
13.7
15%
0.9
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
CA
ESE Entertainment Inc
XTSX:ESE
Average EV/EBIT: 27.9
Negative Multiple: -2.9
N/A N/A
US
Netflix Inc
NASDAQ:NFLX
25.2
20%
1.3
US
Walt Disney Co
NYSE:DIS
16.2
17%
1
LU
Spotify Technology SA
NYSE:SPOT
34.5
28%
1.2
US
Warner Bros Discovery Inc
NASDAQ:WBD
57.4
59%
1
NL
Universal Music Group NV
AEX:UMG
7.6
16%
0.5
US
TKO Group Holdings Inc
NYSE:TKO
43.4
35%
1.2
US
Live Nation Entertainment Inc
NYSE:LYV
31.9
20%
1.6
CN
Tencent Music Entertainment Group
NYSE:TME
15.6
23%
0.7
FR
Bollore SE
PAR:BOL
Negative Multiple: -12.5 N/A N/A
US
Warner Music Group Corp
NASDAQ:WMG
19
18%
1.1