Huanxi Media Group Ltd
HKEX:1003

Watchlist Manager
Huanxi Media Group Ltd Logo
Huanxi Media Group Ltd
HKEX:1003
Watchlist
Price: 0.47 HKD 2.17% Market Closed
Market Cap: 1.7B HKD
Have any thoughts about
Huanxi Media Group Ltd?
Write Note
Section:
 

Relative Value

The Relative Value of one Huanxi Media Group Ltd stock under the Base Case scenario is 0.44 HKD. Compared to the current market price of 0.47 HKD, Huanxi Media Group Ltd is Overvalued by 5%.

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.

Relative Value
Base Case
0.44 HKD
Overvaluation 5%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

1.2
P/S
P/S
Price to Sales
1.2
vs History
98
vs Industry
43
Median 3Y
17.8
Median 5Y
6
Industry
1.5
Forward
2.1
More Details
24.5
P/E
P/E
Price to Earnings
24.5
vs History
26
vs Industry
31
Median 3Y
-14
Median 5Y
-14
Industry
17.9
Forward
15.4
More Details
4.7
P/OCF
P/OCF
Price to OCF
4.7
vs History
39
vs Industry
16
Median 3Y
-6.4
Median 5Y
-8.2
Industry
11.5
More Details
7.2
P/FCFE
P/FCFE
Price to FCFE
7.2
vs History
31
vs Industry
26
Median 3Y
-6.4
Median 5Y
-11.1
Industry
15.7
More Details
1.3
P/B
P/B
Price to Book Value
1.3
vs History
95
vs Industry
45
Median 3Y
2.3
Median 5Y
3
Industry
1.7
More Details
1.1
EV/S
EV/S
Enterprise Value to Sales
1.1
vs History
96
vs Industry
45
Median 3Y
17.4
Median 5Y
5.8
Industry
1.6
Forward
1.9
More Details
1.9
EV/GP
EV/GP
Enterprise Value to Gross Profit
1.9
vs History
44
vs Industry
53
Median 3Y
-31.7
Median 5Y
1.9
Industry
3.3
More Details
3.3
EV/EBITDA
EV/EBITDA
Enterprise Value to EBITDA
3.3
vs History
60
vs Industry
49
Median 3Y
2.8
Median 5Y
6.2
Industry
8.7
Forward
8.7
More Details
8.9
EV/EBIT
EV/EBIT
Enterprise Value to EBIT
8.9
vs History
41
vs Industry
46
Median 3Y
-13.8
Median 5Y
3.8
Industry
12.2
Forward
12.1
More Details
4.4
EV/OCF
EV/OCF
Enterprise Value to OCF
4.4
vs History
34
vs Industry
17
Median 3Y
-6.3
Median 5Y
-8
Industry
10.6
More Details
4.5
EV/FCFF
EV/FCFF
Enterprise Value to FCFF
4.5
vs History
34
vs Industry
20
Median 3Y
-6.3
Median 5Y
-8
Industry
13.4
More Details
0.9
EV/IC
EV/IC
Enterprise Value to IC
0.9
vs History
96
vs Industry
49
Median 3Y
1.8
Median 5Y
2.3
Industry
1.4
More Details

Multiples Across Competitors

Competitors Multiples
Huanxi Media Group Ltd Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
HK
Huanxi Media Group Ltd
HKEX:1003
1.7B HKD 1.2 24.5 3.3 8.9
US
Netflix Inc
NASDAQ:NFLX
388.6B USD 10.3 49.9 15.8 40.8
US
Walt Disney Co
NYSE:DIS
207.6B USD 2.3 41.8 14.2 20.2
LU
Spotify Technology SA
NYSE:SPOT
93.1B USD 5.9 127.4 90.6 104.5
NL
Universal Music Group NV
AEX:UMG
44.6B EUR 3.9 28.8 29.3 29.3
US
Live Nation Entertainment Inc
NYSE:LYV
30.7B USD 1.3 133.3 17.2 24.6
US
Warner Bros Discovery Inc
NASDAQ:WBD
26.2B USD 0.7 -2.3 2.9 -158.9
US
TKO Group Holdings Inc
NYSE:TKO
24.5B USD 18.3 144.9 70.3 93
CN
Tencent Music Entertainment Group
NYSE:TME
20.2B USD 5.3 24.6 21.6 21.6
FR
Bollore SE
PAR:BOL
16.3B EUR 0.9 4.2 7.6 24.4
US
Warner Music Group Corp
NASDAQ:WMG
16.1B USD 2.5 37.6 15 20.1
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
HK
Huanxi Media Group Ltd
HKEX:1003
Average EV/EBIT: 38.8
8.9
-55%
N/A
US
Netflix Inc
NASDAQ:NFLX
40.8
114%
0.4
US
Walt Disney Co
NYSE:DIS
20.2
101%
0.2
LU
Spotify Technology SA
NYSE:SPOT
104.5
N/A N/A
NL
Universal Music Group NV
AEX:UMG
29.3
86%
0.3
US
Live Nation Entertainment Inc
NYSE:LYV
24.6
60%
0.4
US
Warner Bros Discovery Inc
NASDAQ:WBD
Negative Multiple: -158.9 N/A N/A
US
TKO Group Holdings Inc
NYSE:TKO
93
220%
0.4
CN
Tencent Music Entertainment Group
NYSE:TME
21.6
129%
0.2
FR
Bollore SE
PAR:BOL
24.4
200%
0.1
US
Warner Music Group Corp
NASDAQ:WMG
20.1
47%
0.4

See Also

Summary
Intrinsic value, competitors valuation, and company profile.
DCF Valuation
Stock valuation using Discount Cash Flow valuation method.
Relative Valuation
Stock valuation using valuation multiples.
Wall Street Estimates
Price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
Stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
Back to Top
ALPHA SPREAD
Follow us
Join more than 210,100+ value investors using Alpha Spread
Create a free account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2024 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.