Vivid Seats Inc
NASDAQ:SEAT

Watchlist Manager
Vivid Seats Inc Logo
Vivid Seats Inc
NASDAQ:SEAT
Watchlist
Price: 3.52 USD 4.65% Market Closed
Market Cap: 731.3m USD
Have any thoughts about
Vivid Seats Inc?
Write Note

Relative Value

The Relative Value of one SEAT stock under the Base Case scenario is 7.69 USD. Compared to the current market price of 3.52 USD, Vivid Seats Inc is Undervalued 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.

SEAT Relative Value
Base Case
7.69 USD
Undervaluation 54%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
86
vs Industry
18
Median 3Y
2.4
Median 5Y
2.4
Industry
0.6
Forward
0.9
vs History
49
vs Industry
32
Median 3Y
25.6
Median 5Y
20.5
Industry
16.7
Forward
34.2
vs History
15
vs Industry
30
Median 3Y
10.8
Median 5Y
10.2
Industry
8
vs History
52
vs Industry
30
Median 3Y
10.8
Median 5Y
6.4
Industry
15.5
vs History
21
vs Industry
6
Median 3Y
-3.6
Median 5Y
-3.8
Industry
1.6
vs History
86
vs Industry
17
Median 3Y
2.3
Median 5Y
2.3
Industry
0.7
Forward
1.2
vs History
86
vs Industry
41
Median 3Y
3.1
Median 5Y
3.1
Industry
2.2
vs History
74
vs Industry
20
Median 3Y
14.5
Median 5Y
13.6
Industry
8.5
Forward
5.9
vs History
33
vs Industry
21
Median 3Y
17.9
Median 5Y
17.1
Industry
12.8
Forward
16.7
vs History
15
vs Industry
30
Median 3Y
12
Median 5Y
11.1
Industry
9.1
vs History
15
vs Industry
37
Median 3Y
12.1
Median 5Y
11.2
Industry
12.8
vs History
80
vs Industry
40
Median 3Y
2
Median 5Y
1.8
Industry
1.1

Multiples Across Competitors

SEAT Competitors Multiples
Vivid Seats 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
US
Vivid Seats Inc
NASDAQ:SEAT
731m USD 0.9 20.7 10.2 18.5
US
Amazon.com Inc
NASDAQ:AMZN
2.4T USD 3.8 47.4 21 38.7
ZA
Naspers Ltd
JSE:NPN
864B Zac 0 0 0 0
CN
Alibaba Group Holding Ltd
NYSE:BABA
197.1B USD 1.5 16.7 10.5 10.5
CN
Pinduoduo Inc
NASDAQ:PDD
138.2B USD 2.7 9.3 6.7 6.7
CN
Meituan
HKEX:3690
986.7B HKD 3 41.1 35.6 35.6
NL
Prosus NV
AEX:PRX
97.4B EUR 18.6 15.4 -587.9 -587.9
UY
MercadoLibre Inc
BMV:MELIN
1.7T MXN 4.6 60.7 32.1 41.8
AR
Mercadolibre Inc
NASDAQ:MELI
86.9B USD 4.6 60.5 32 41.6
US
DoorDash Inc
NASDAQ:DASH
71B USD 7 -412.7 215.8 -270.6
CN
JD.Com Inc
HKEX:9618
398.3B HKD 0.3 10.7 6.5 6.5
P/S Multiple
Revenue Growth P/S to Growth
US
Vivid Seats Inc
NASDAQ:SEAT
Average P/S: 4.7
0.9
25%
0
US
Amazon.com Inc
NASDAQ:AMZN
3.8
39%
0.1
ZA
N
Naspers Ltd
JSE:NPN
Not Available
32%
N/A
CN
Alibaba Group Holding Ltd
NYSE:BABA
1.5
28%
0.1
CN
Pinduoduo Inc
NASDAQ:PDD
2.7
145%
0
CN
Meituan
HKEX:3690
3
62%
0
NL
Prosus NV
AEX:PRX
18.6
40%
0.5
UY
MercadoLibre Inc
BMV:MELIN
4.6
118%
0
AR
Mercadolibre Inc
NASDAQ:MELI
4.6
118%
0
US
D
DoorDash Inc
NASDAQ:DASH
7
74%
0.1
CN
JD.Com Inc
HKEX:9618
0.3
19%
0
P/E Multiple
Earnings Growth P/E to Growth
US
Vivid Seats Inc
NASDAQ:SEAT
Average P/E: 31.4
20.7
-9%
N/A
US
Amazon.com Inc
NASDAQ:AMZN
47.4
167%
0.3
ZA
N
Naspers Ltd
JSE:NPN
Not Available
82%
N/A
CN
Alibaba Group Holding Ltd
NYSE:BABA
16.7
146%
0.1
CN
Pinduoduo Inc
NASDAQ:PDD
9.3
168%
0.1
CN
Meituan
HKEX:3690
41.1
365%
0.1
NL
Prosus NV
AEX:PRX
15.4
50%
0.3
UY
MercadoLibre Inc
BMV:MELIN
60.7
217%
0.3
AR
Mercadolibre Inc
NASDAQ:MELI
60.5
223%
0.3
US
D
DoorDash Inc
NASDAQ:DASH
Negative Multiple: -412.7 N/A N/A
CN
JD.Com Inc
HKEX:9618
10.7
11%
1
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
US
Vivid Seats Inc
NASDAQ:SEAT
Average EV/EBITDA: 41.2
10.2
86%
0.1
US
Amazon.com Inc
NASDAQ:AMZN
21
133%
0.2
ZA
N
Naspers Ltd
JSE:NPN
Not Available
1 697%
N/A
CN
Alibaba Group Holding Ltd
NYSE:BABA
10.5
40%
0.3
CN
Pinduoduo Inc
NASDAQ:PDD
6.7
227%
0
CN
Meituan
HKEX:3690
35.6
332%
0.1
NL
Prosus NV
AEX:PRX
Negative Multiple: -587.9 N/A N/A
UY
MercadoLibre Inc
BMV:MELIN
32.1
136%
0.2
AR
Mercadolibre Inc
NASDAQ:MELI
32
136%
0.2
US
D
DoorDash Inc
NASDAQ:DASH
215.8
N/A N/A
CN
JD.Com Inc
HKEX:9618
6.5
74%
0.1
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
US
Vivid Seats Inc
NASDAQ:SEAT
Average EV/EBIT: 25
18.5
38%
0.5
US
Amazon.com Inc
NASDAQ:AMZN
38.7
169%
0.2
ZA
N
Naspers Ltd
JSE:NPN
Not Available N/A N/A
CN
Alibaba Group Holding Ltd
NYSE:BABA
10.5
41%
0.3
CN
Pinduoduo Inc
NASDAQ:PDD
6.7
207%
0
CN
Meituan
HKEX:3690
35.6
532%
0.1
NL
Prosus NV
AEX:PRX
Negative Multiple: -587.9 N/A N/A
UY
MercadoLibre Inc
BMV:MELIN
41.8
158%
0.3
AR
Mercadolibre Inc
NASDAQ:MELI
41.6
158%
0.3
US
D
DoorDash Inc
NASDAQ:DASH
Negative Multiple: -270.6 N/A N/A
CN
JD.Com Inc
HKEX:9618
6.5
83%
0.1

See Also

Discover More
Back to Top