Everyman Media Group PLC
LSE:EMAN

Watchlist Manager
Everyman Media Group PLC Logo
Everyman Media Group PLC
LSE:EMAN
Watchlist
Price: 52.5 GBX -2.74% Market Closed
Market Cap: 47.9m GBX
Have any thoughts about
Everyman Media Group PLC?
Write Note

Relative Value

The Relative Value of one EMAN stock under the Base Case scenario is 251.4 GBX. Compared to the current market price of 52.5 GBX, Everyman Media Group PLC is Undervalued by 79%.

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.

EMAN Relative Value
Base Case
251.4 GBX
Undervaluation 79%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
92
vs Industry
76
Median 3Y
0.7
Median 5Y
1.2
Industry
1.5
Forward
0.4
vs History
vs Industry
Median 3Y
-19.5
Median 5Y
-7.6
Industry
17.9
Forward
173.3
vs History
65
vs Industry
55
Median 3Y
4.6
Median 5Y
4.7
Industry
11.5
vs History
14
vs Industry
10
Median 3Y
-3.2
Median 5Y
-5.9
Industry
15.7
vs History
82
vs Industry
57
Median 3Y
1.3
Median 5Y
1.7
Industry
1.7
vs History
93
vs Industry
37
Median 3Y
2.2
Median 5Y
2.5
Industry
1.6
Forward
1.6
vs History
93
vs Industry
44
Median 3Y
3.3
Median 5Y
4.1
Industry
3.3
vs History
52
vs Industry
22
Median 3Y
12.8
Median 5Y
12.8
Industry
8.7
Forward
8.8
vs History
vs Industry
1
Median 3Y
-10.1
Median 5Y
-10.4
Industry
12.2
Forward
34.8
vs History
49
vs Industry
35
Median 3Y
12.7
Median 5Y
12.4
Industry
10.6
vs History
3
vs Industry
13
Median 3Y
-10.5
Median 5Y
-13.8
Industry
13.4
vs History
84
vs Industry
51
Median 3Y
1.1
Median 5Y
1.2
Industry
1.4

Multiples Across Competitors

EMAN Competitors Multiples
Everyman Media Group PLC Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
UK
Everyman Media Group PLC
LSE:EMAN
47.9m GBP 0.5 -21.4 12.6 -825.1
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
UK
Everyman Media Group PLC
LSE:EMAN
Average P/E: 65.8
Negative Multiple: -21.4
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
UK
Everyman Media Group PLC
LSE:EMAN
Average EV/EBIT: 42.1
Negative Multiple: -825.1
952%
N/A
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