Universal Music Group NV
AEX:UMG

Watchlist Manager
Universal Music Group NV Logo
Universal Music Group NV
AEX:UMG
Watchlist
Price: 22.49 EUR -0.04% Market Closed
Market Cap: 41.1B EUR
Have any thoughts about
Universal Music Group NV?
Write Note

Relative Value

The Relative Value of one UMG stock under the Base Case scenario is 22.78 EUR. Compared to the current market price of 22.49 EUR, Universal Music Group NV is Undervalued by 1%.

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.

UMG Relative Value
Base Case
22.78 EUR
Undervaluation 1%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
75
vs Industry
17
Median 3Y
4
Median 5Y
3.9
Industry
1.5
Forward
3.5
vs History
85
vs Industry
11
Median 3Y
40.1
Median 5Y
40
Industry
17.3
Forward
24.5
vs History
65
vs Industry
14
Median 3Y
26.6
Median 5Y
26.6
Industry
11.4
vs History
77
vs Industry
13
Median 3Y
31.8
Median 5Y
31.6
Industry
15.9
vs History
92
vs Industry
2
Median 3Y
17
Median 5Y
17
Industry
1.7
vs History
77
vs Industry
17
Median 3Y
4.1
Median 5Y
4.1
Industry
1.5
Forward
3.7
vs History
70
vs Industry
15
Median 3Y
9.2
Median 5Y
9.1
Industry
3.3
vs History
42
vs Industry
10
Median 3Y
26.5
Median 5Y
26.5
Industry
8.7
Forward
16.9
vs History
55
vs Industry
10
Median 3Y
28.1
Median 5Y
28.1
Industry
12
Forward
21.4
vs History
62
vs Industry
13
Median 3Y
27.6
Median 5Y
27.6
Industry
10.5
vs History
60
vs Industry
15
Median 3Y
28.4
Median 5Y
28.4
Industry
13.2
vs History
92
vs Industry
8
Median 3Y
6.4
Median 5Y
6.3
Industry
1.4

Multiples Across Competitors

UMG Competitors Multiples
Universal Music Group NV Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
NL
Universal Music Group NV
AEX:UMG
41.1B EUR 3.6 26.6 27.2 27.2
US
Netflix Inc
NASDAQ:NFLX
375.4B USD 9.9 48.2 15.3 39.4
US
Walt Disney Co
NYSE:DIS
214.9B USD 2.3 43.2 14.7 20.8
LU
Spotify Technology SA
NYSE:SPOT
96B USD 6.1 131.1 93.4 107.8
US
Live Nation Entertainment Inc
NYSE:LYV
31.8B USD 1.4 138.1 17.8 25.5
US
Warner Bros Discovery Inc
NASDAQ:WBD
24.8B USD 0.6 -2.2 2.8 -155.1
US
TKO Group Holdings Inc
NYSE:TKO
23.2B USD 17.3 137.1 66.5 88
CN
Tencent Music Entertainment Group
NYSE:TME
18.8B USD 4.9 22.7 19.8 19.8
FR
Bollore SE
PAR:BOL
16.9B EUR 0.9 4.3 8 25.6
US
Warner Music Group Corp
NASDAQ:WMG
16.7B USD 2.6 39 15.5 20.7
US
Endeavor Group Holdings Inc
NYSE:EDR
14.1B USD 1.6 -19.1 45.4 -73.6

See Also

Discover More
Back to Top