MNC Digital Entertainment Tbk PT
IDX:MSIN

Watchlist Manager
MNC Digital Entertainment Tbk PT Logo
MNC Digital Entertainment Tbk PT
IDX:MSIN
Watchlist
Price: 855 IDR 1.79% Market Closed
Market Cap: 51.9T IDR
Have any thoughts about
MNC Digital Entertainment Tbk PT?
Write Note

Relative Value

The Relative Value of one MSIN stock under the Base Case scenario is 132.9 IDR. Compared to the current market price of 855 IDR, MNC Digital Entertainment Tbk PT is Overvalued by 84%.

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.

MSIN Relative Value
Base Case
132.9 IDR
Overvaluation 84%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
6
vs Industry
6
Median 3Y
3.4
Median 5Y
2.8
Industry
1.5
vs History
6
vs Industry
3
Median 3Y
32
Median 5Y
26.7
Industry
17.9
vs History
6
vs Industry
6
Median 3Y
31.3
Median 5Y
13.7
Industry
11.5
vs History
6
vs Industry
1
Median 3Y
73.8
Median 5Y
39.9
Industry
15.8
vs History
6
vs Industry
9
Median 3Y
5.4
Median 5Y
1.9
Industry
1.7
vs History
6
vs Industry
7
Median 3Y
4.2
Median 5Y
2.7
Industry
1.5
vs History
6
vs Industry
4
Median 3Y
13.1
Median 5Y
9.5
Industry
3.3
vs History
6
vs Industry
3
Median 3Y
26.1
Median 5Y
23
Industry
8.8
vs History
6
vs Industry
3
Median 3Y
26.1
Median 5Y
23
Industry
12.3
vs History
6
vs Industry
6
Median 3Y
29.7
Median 5Y
17.9
Industry
10.5
vs History
6
vs Industry
1
Median 3Y
84.8
Median 5Y
44.5
Industry
13.4
vs History
6
vs Industry
10
Median 3Y
2.6
Median 5Y
1.8
Industry
1.4

Multiples Across Competitors

MSIN Competitors Multiples
MNC Digital Entertainment Tbk PT Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
ID
MNC Digital Entertainment Tbk PT
IDX:MSIN
50.1T IDR 17.9 143.9 139.7 139.7
US
Netflix Inc
NASDAQ:NFLX
381B USD 10.1 49 15.5 40
US
Walt Disney Co
NYSE:DIS
206.3B USD 2.3 41.5 14.2 20.1
LU
Spotify Technology SA
NYSE:SPOT
90.4B USD 5.8 124.6 88.5 102.1
NL
Universal Music Group NV
AEX:UMG
44.5B EUR 3.9 28.8 29.3 29.3
US
Live Nation Entertainment Inc
NYSE:LYV
29.8B USD 1.3 129.5 16.7 23.9
US
Warner Bros Discovery Inc
NASDAQ:WBD
25.9B USD 0.7 -2.3 2.8 -158.1
US
TKO Group Holdings Inc
NYSE:TKO
24.3B USD 18.1 143.5 69.6 92.1
CN
Tencent Music Entertainment Group
NYSE:TME
19.2B USD 5 23.4 20.5 20.5
FR
Bollore SE
PAR:BOL
16.7B EUR 0.9 4.3 7.8 25.2
US
Warner Music Group Corp
NASDAQ:WMG
16.1B USD 2.5 37.4 15 20