CJ CGV Co Ltd
KRX:079160

Watchlist Manager
CJ CGV Co Ltd Logo
CJ CGV Co Ltd
KRX:079160
Watchlist
Price: 5 390 KRW Market Closed
Market Cap: 892.5B KRW
Have any thoughts about
CJ CGV Co Ltd?
Write Note

Relative Value

The Relative Value of one CJ CGV Co Ltd stock under the Base Case scenario is 27 483.61 KRW. Compared to the current market price of 5 390 KRW, CJ CGV Co Ltd is Undervalued by 80%.

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
27 483.61 KRW
Undervaluation 80%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
98
vs Industry
71
Median 3Y
1.7
Median 5Y
2.5
Industry
1.5
Forward
0.5
vs History
vs Industry
Median 3Y
-12
Median 5Y
-11.6
Industry
17.9
Forward
-7.8
vs History
55
vs Industry
49
Median 3Y
4.8
Median 5Y
4.6
Industry
11.5
vs History
vs Industry
Median 3Y
-6.5
Median 5Y
-8.8
Industry
15.7
vs History
93
vs Industry
30
Median 3Y
5.8
Median 5Y
16
Industry
1.7
vs History
93
vs Industry
37
Median 3Y
3
Median 5Y
3.9
Industry
1.6
Forward
1.6
vs History
93
vs Industry
47
Median 3Y
4.3
Median 5Y
6.8
Industry
3.3
vs History
80
vs Industry
33
Median 3Y
15.1
Median 5Y
15.1
Industry
8.7
Forward
7.6
vs History
36
vs Industry
9
Median 3Y
-27.2
Median 5Y
-22.6
Industry
12.2
Forward
34.4
vs History
55
vs Industry
26
Median 3Y
14.1
Median 5Y
13.7
Industry
10.6
vs History
50
vs Industry
18
Median 3Y
22.4
Median 5Y
19.9
Industry
13.4
vs History
93
vs Industry
51
Median 3Y
1.3
Median 5Y
1.5
Industry
1.4

Multiples Across Competitors

Competitors Multiples
CJ CGV Co Ltd Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
KR
CJ CGV Co Ltd
KRX:079160
892.5B KRW 0.5 -9.6 8 36.4
US
Netflix Inc
NASDAQ:NFLX
391.2B USD 10.5 50.5 15.9 41.1
US
Walt Disney Co
NYSE:DIS
207.6B USD 2.3 41.8 14.2 20.2
LU
Spotify Technology SA
NYSE:SPOT
92.5B USD 5.9 127.3 90.2 104.1
NL
Universal Music Group NV
AEX:UMG
44.9B EUR 3.9 29 29.6 29.6
US
Live Nation Entertainment Inc
NYSE:LYV
30.5B USD 1.3 133.2 17.1 24.4
US
Warner Bros Discovery Inc
NASDAQ:WBD
25.6B USD 0.6 -2.3 2.8 -157.1
US
TKO Group Holdings Inc
NYSE:TKO
24.4B USD 18.3 144.4 69.9 92.5
CN
Tencent Music Entertainment Group
NYSE:TME
20B USD 5.2 24.3 21.3 21.3
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 37.8 15 20.1
P/E Multiple
Earnings Growth P/E to Growth
KR
CJ CGV Co Ltd
KRX:079160
Average P/E: 65.8
Negative Multiple: -9.6
N/A N/A
US
Netflix Inc
NASDAQ:NFLX
50.5
129%
0.4
US
Walt Disney Co
NYSE:DIS
41.8
378%
0.1
LU
Spotify Technology SA
NYSE:SPOT
127.3
N/A N/A
NL
Universal Music Group NV
AEX:UMG
29
70%
0.4
US
Live Nation Entertainment Inc
NYSE:LYV
133.2
132%
1
US
Warner Bros Discovery Inc
NASDAQ:WBD
Negative Multiple: -2.3 N/A N/A
US
TKO Group Holdings Inc
NYSE:TKO
144.4
185%
0.8
CN
Tencent Music Entertainment Group
NYSE:TME
24.3
116%
0.2
FR
Bollore SE
PAR:BOL
4.3
107%
0
US
Warner Music Group Corp
NASDAQ:WMG
37.8
116%
0.3
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
KR
CJ CGV Co Ltd
KRX:079160
Average EV/EBIT: 41.5
36.4
283%
0.1
US
Netflix Inc
NASDAQ:NFLX
41.1
114%
0.4
US
Walt Disney Co
NYSE:DIS
20.2
101%
0.2
LU
Spotify Technology SA
NYSE:SPOT
104.1
N/A N/A
NL
Universal Music Group NV
AEX:UMG
29.6
86%
0.3
US
Live Nation Entertainment Inc
NYSE:LYV
24.4
60%
0.4
US
Warner Bros Discovery Inc
NASDAQ:WBD
Negative Multiple: -157.1 N/A N/A
US
TKO Group Holdings Inc
NYSE:TKO
92.5
220%
0.4
CN
Tencent Music Entertainment Group
NYSE:TME
21.3
129%
0.2
FR
Bollore SE
PAR:BOL
25.2
200%
0.1
US
Warner Music Group Corp
NASDAQ:WMG
20.1
47%
0.4

See Also

Discover More
Back to Top