
Universal Music Group NV
AEX:UMG

Intrinsic Value
The intrinsic value of one
UMG
stock under the Base Case scenario is
24.37
EUR.
Compared to the current market price of 23.96 EUR,
Universal Music Group NV
is
Undervalued by 2%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Universal Music Group NV
Fundamental Analysis


Revenue & Expenses Breakdown
Universal Music Group NV
Balance Sheet Decomposition
Universal Music Group NV
Current Assets | 4.6B |
Cash & Short-Term Investments | 580m |
Receivables | 2.5B |
Other Current Assets | 1.5B |
Non-Current Assets | 12.7B |
Long-Term Investments | 3.8B |
PP&E | 688m |
Intangibles | 7.6B |
Other Non-Current Assets | 631m |
Free Cash Flow Analysis
Universal Music Group NV
EUR | |
Free Cash Flow | EUR |
Earnings Waterfall
Universal Music Group NV
Revenue
|
11.8B
EUR
|
Cost of Revenue
|
-6.7B
EUR
|
Gross Profit
|
5.1B
EUR
|
Operating Expenses
|
-3.3B
EUR
|
Operating Income
|
1.8B
EUR
|
Other Expenses
|
311m
EUR
|
Net Income
|
2.1B
EUR
|
UMG Profitability Score
Profitability Due Diligence
Universal Music Group NV's profitability score is 69/100. The higher the profitability score, the more profitable the company is.

Score
Universal Music Group NV's profitability score is 69/100. The higher the profitability score, the more profitable the company is.
UMG Solvency Score
Solvency Due Diligence
Universal Music Group NV's solvency score is 51/100. The higher the solvency score, the more solvent the company is.

Score
Universal Music Group NV's solvency score is 51/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
UMG Price Targets Summary
Universal Music Group NV
According to Wall Street analysts, the average 1-year price target for
UMG
is 29.21 EUR
with a low forecast of 15.15 EUR and a high forecast of 36.75 EUR.
Dividends
Current shareholder yield for UMG is
.
Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?
The intrinsic value of one
UMG
stock under the Base Case scenario is
24.37
EUR.
Compared to the current market price of 23.96 EUR,
Universal Music Group NV
is
Undervalued by 2%.