Cathay Media and Education Group Inc
HKEX:1981

Watchlist Manager
Cathay Media and Education Group Inc Logo
Cathay Media and Education Group Inc
HKEX:1981
Watchlist
Price: 1.38 HKD -2.82% Market Closed
Market Cap: 2.2B HKD
Have any thoughts about
Cathay Media and Education Group Inc?
Write Note

Relative Value

The Relative Value of one Cathay Media and Education Group Inc stock under the Base Case scenario is 1.3 HKD. Compared to the current market price of 1.38 HKD, Cathay Media and Education Group Inc is Overvalued by 6%.

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
1.3 HKD
Overvaluation 6%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
33
vs Industry
39
Median 3Y
2
Median 5Y
1.7
Industry
1.5
Forward
2.6
vs History
vs Industry
33
Median 3Y
-5.8
Median 5Y
-8.2
Industry
17.9
Forward
8.9
vs History
27
vs Industry
30
Median 3Y
3.8
Median 5Y
3.1
Industry
11.5
vs History
33
vs Industry
42
Median 3Y
7.6
Median 5Y
-4
Industry
15.7
vs History
55
vs Industry
70
Median 3Y
0.6
Median 5Y
0.8
Industry
1.7
vs History
48
vs Industry
80
Median 3Y
1
Median 5Y
0.5
Industry
1.6
Forward
1.2
vs History
48
vs Industry
77
Median 3Y
2.2
Median 5Y
1.2
Industry
3.3
vs History
46
vs Industry
57
Median 3Y
4.2
Median 5Y
1.7
Industry
8.7
Forward
2.1
vs History
48
vs Industry
51
Median 3Y
5.3
Median 5Y
2
Industry
12.2
Forward
4.1
vs History
35
vs Industry
56
Median 3Y
1.3
Median 5Y
0
Industry
10.6
vs History
27
vs Industry
47
Median 3Y
0.8
Median 5Y
-2.3
Industry
13.4
vs History
79
vs Industry
84
Median 3Y
0.4
Median 5Y
0.4
Industry
1.4

Multiples Across Competitors

Competitors Multiples
Cathay Media and Education Group 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
CN
Cathay Media and Education Group Inc
HKEX:1981
2.3B HKD 2.8 -74.8 5.3 5.3
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
P/E Multiple
Earnings Growth P/E to Growth
CN
Cathay Media and Education Group Inc
HKEX:1981
Average P/E: 65.8
Negative Multiple: -74.8
N/A N/A
US
Netflix Inc
NASDAQ:NFLX
49.9
129%
0.4
US
Walt Disney Co
NYSE:DIS
41.8
378%
0.1
LU
Spotify Technology SA
NYSE:SPOT
127.4
N/A N/A
NL
Universal Music Group NV
AEX:UMG
28.8
70%
0.4
US
Live Nation Entertainment Inc
NYSE:LYV
133.3
132%
1
US
Warner Bros Discovery Inc
NASDAQ:WBD
Negative Multiple: -2.3 N/A N/A
US
TKO Group Holdings Inc
NYSE:TKO
144.9
185%
0.8
CN
Tencent Music Entertainment Group
NYSE:TME
24.6
116%
0.2
FR
Bollore SE
PAR:BOL
4.2
107%
0
US
Warner Music Group Corp
NASDAQ:WMG
37.6
116%
0.3

See Also

Discover More
Back to Top