C

Cloud Village Inc
HKEX:9899

Watchlist Manager
Cloud Village Inc
HKEX:9899
Watchlist
Price: 113.8 HKD -0.44% Market Closed
Market Cap: 24.5B HKD
Have any thoughts about
Cloud Village Inc?
Write Note

Relative Value

The Relative Value of one Cloud Village Inc stock under the Base Case scenario is 52.19 HKD. Compared to the current market price of 113.8 HKD, Cloud Village Inc is Overvalued by 54%.

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
52.19 HKD
Overvaluation 54%
Relative Value
Price
C
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
5
vs Industry
30
Median 3Y
2
Median 5Y
2
Industry
1.5
Forward
2.8
vs History
35
vs Industry
18
Median 3Y
10.3
Median 5Y
10.3
Industry
17.4
Forward
15.3
vs History
2
vs Industry
12
Median 3Y
22.8
Median 5Y
22.8
Industry
11.3
vs History
2
vs Industry
13
Median 3Y
23.4
Median 5Y
23.4
Industry
15.8
vs History
8
vs Industry
27
Median 3Y
2
Median 5Y
2
Industry
1.7
vs History
5
vs Industry
42
Median 3Y
1
Median 5Y
1
Industry
1.5
Forward
1.7
vs History
32
vs Industry
28
Median 3Y
5.2
Median 5Y
5.2
Industry
3.3
vs History
35
vs Industry
9
Median 3Y
-3.1
Median 5Y
-3.1
Industry
8.9
Forward
13.2
vs History
35
vs Industry
11
Median 3Y
-3.1
Median 5Y
-3.1
Industry
12.2
Forward
13.5
vs History
2
vs Industry
19
Median 3Y
9.9
Median 5Y
9.9
Industry
10.6
vs History
2
vs Industry
21
Median 3Y
10.2
Median 5Y
10.2
Industry
13.6
vs History
18
vs Industry
12
Median 3Y
3.5
Median 5Y
3.5
Industry
1.4

Multiples Across Competitors

Competitors Multiples
Cloud Village 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
Cloud Village Inc
HKEX:9899
24.5B HKD 2.8 18.2 16.6 17
US
Netflix Inc
NASDAQ:NFLX
357.9B USD 9.5 45.9 14.6 37.6
US
Walt Disney Co
NYSE:DIS
211.3B USD 2.3 43.1 15 21.8
LU
Spotify Technology SA
NYSE:SPOT
95B USD 6.3 196.2 165.3 220.7
NL
Universal Music Group NV
AEX:UMG
42.4B EUR 3.7 27.3 28 28
US
Live Nation Entertainment Inc
NYSE:LYV
29.3B USD 1.3 126.8 16.4 23.4
US
Warner Bros Discovery Inc
NASDAQ:WBD
24.2B USD 0.6 -2.1 2.8 -153.5
US
TKO Group Holdings Inc
NYSE:TKO
20.1B USD 15 118.6 57.5 76
CN
Tencent Music Entertainment Group
NYSE:TME
17.7B USD 4.8 23.6 20.8 20.8
US
Warner Music Group Corp
NASDAQ:WMG
17.1B USD 2.7 31.8 16 21.5
FR
Bollore SE
PAR:BOL
16.2B EUR 0.9 4.1 7.5 24.2

See Also

Discover More
Back to Top