AFC Ajax NV
AEX:AJAX

Watchlist Manager
AFC Ajax NV Logo
AFC Ajax NV
AEX:AJAX
Watchlist
Price: 9.9 EUR -0.4% Market Closed
Market Cap: 181.5m EUR

Relative Value

The Relative Value of one AJAX stock under the Base Case scenario is hidden EUR. Compared to the current market price of 9.9 EUR, AFC Ajax NV 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.

AJAX Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
82
vs Industry
49
Median 3Y
1.2
Median 5Y
1.2
Industry
1.3
Forward
1
vs History
vs Industry
44
Median 3Y
-5.4
Median 5Y
-3.6
Industry
16.9
Forward
-6.4
vs History
vs Industry
Median 3Y
-15.4
Median 5Y
-17.7
Industry
10.4
vs History
vs Industry
Median 3Y
-1.7
Median 5Y
-2.5
Industry
15.1
vs History
58
vs Industry
62
Median 3Y
0.8
Median 5Y
1
Industry
1.6
vs History
88
vs Industry
41
Median 3Y
1.5
Median 5Y
1.6
Industry
1.4
Forward
1.2
vs History
88
vs Industry
55
Median 3Y
1.7
Median 5Y
1.8
Industry
3.1
vs History
vs Industry
Median 3Y
-4.7
Median 5Y
-4.9
Industry
8.3
Forward
6.2
vs History
vs Industry
Median 3Y
-3.9
Median 5Y
-4
Industry
12
Forward
-8.5
vs History
vs Industry
Median 3Y
-18.4
Median 5Y
-22
Industry
9.8
vs History
vs Industry
Median 3Y
-2.3
Median 5Y
-3.6
Industry
12.4
vs History
60
vs Industry
68
Median 3Y
0.6
Median 5Y
0.7
Industry
1.3

Multiples Across Competitors

AJAX Competitors Multiples
AFC Ajax NV Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
NL
AFC Ajax NV
AEX:AJAX
181.5m EUR 1.1 -3.6 -3.2 -2.7
US
Netflix Inc
NASDAQ:NFLX
392.8B USD 10.1 45.1 15.2 38.1
US
Walt Disney Co
NYSE:DIS
156.7B USD 1.7 27.9 10.5 14.5
LU
Spotify Technology SA
NYSE:SPOT
110.8B USD 6.2 85.7 60.2 65.4
NL
Universal Music Group NV
AEX:UMG
42.5B EUR 3.6 20.4 20.2 24.9
US
Live Nation Entertainment Inc
NYSE:LYV
30.4B USD 1.3 47.6 16.7 24
US
TKO Group Holdings Inc
NYSE:TKO
24.7B USD 18.4 145.8 70.7 93.6
CN
Tencent Music Entertainment Group
NYSE:TME
20.7B USD 5.3 22.7 18 18
US
Warner Bros Discovery Inc
NASDAQ:WBD
19.6B USD 0.5 -1.7 2.4 89.2
FR
Bollore SE
PAR:BOL
14.5B EUR 4.6 8 10.7 -30.8
US
Warner Music Group Corp
NASDAQ:WMG
15.1B USD 2.4 29.9 15.1 20.9
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
NL
AFC Ajax NV
AEX:AJAX
Average EV/EBITDA: 24
Negative Multiple: -3.2
N/A N/A
US
Netflix Inc
NASDAQ:NFLX
15.2
-10%
N/A
US
Walt Disney Co
NYSE:DIS
10.5
12%
0.9
LU
Spotify Technology SA
NYSE:SPOT
60.2
41%
1.5
NL
Universal Music Group NV
AEX:UMG
20.2
18%
1.1
US
Live Nation Entertainment Inc
NYSE:LYV
16.7
19%
0.9
US
TKO Group Holdings Inc
NYSE:TKO
70.7
59%
1.2
CN
Tencent Music Entertainment Group
NYSE:TME
18
25%
0.7
US
Warner Bros Discovery Inc
NASDAQ:WBD
2.4
-23%
N/A
FR
Bollore SE
PAR:BOL
10.7
-22%
N/A
US
Warner Music Group Corp
NASDAQ:WMG
15.1
10%
1.5
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
NL
AFC Ajax NV
AEX:AJAX
Average EV/EBIT: 43.2
Negative Multiple: -2.7
N/A N/A
US
Netflix Inc
NASDAQ:NFLX
38.1
21%
1.8
US
Walt Disney Co
NYSE:DIS
14.5
19%
0.8
LU
Spotify Technology SA
NYSE:SPOT
65.4
44%
1.5
NL
Universal Music Group NV
AEX:UMG
24.9
18%
1.4
US
Live Nation Entertainment Inc
NYSE:LYV
24
17%
1.4
US
TKO Group Holdings Inc
NYSE:TKO
93.6
47%
2
CN
Tencent Music Entertainment Group
NYSE:TME
18
21%
0.9
US
Warner Bros Discovery Inc
NASDAQ:WBD
89.2
56%
1.6
FR
Bollore SE
PAR:BOL
Negative Multiple: -30.8 N/A N/A
US
Warner Music Group Corp
NASDAQ:WMG
20.9
13%
1.6