Endeavor Group Holdings Inc
NYSE:EDR

Watchlist Manager
Endeavor Group Holdings Inc Logo
Endeavor Group Holdings Inc
NYSE:EDR
Watchlist
Price: 29.78 USD 0.78% Market Closed
Market Cap: 13.9B USD
Have any thoughts about
Endeavor Group Holdings Inc?
Write Note

Relative Value

The Relative Value of one EDR stock under the Base Case scenario is 49.82 USD. Compared to the current market price of 29.78 USD, Endeavor Group Holdings Inc is Undervalued by 40%.

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.

EDR Relative Value
Base Case
49.82 USD
Undervaluation 40%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
88
vs Industry
49
Median 3Y
2
Median 5Y
2
Industry
1.5
Forward
2
vs History
vs Industry
12
Median 3Y
31.1
Median 5Y
28.4
Industry
17.3
Forward
18.1
vs History
44
vs Industry
7
Median 3Y
27.2
Median 5Y
24.6
Industry
11.4
vs History
vs Industry
47
Median 3Y
-13.1
Median 5Y
-13.3
Industry
15.9
vs History
64
vs Industry
38
Median 3Y
5.1
Median 5Y
5.2
Industry
1.7
vs History
91
vs Industry
34
Median 3Y
2.6
Median 5Y
2.7
Industry
1.5
Forward
2.2
vs History
84
vs Industry
40
Median 3Y
4.6
Median 5Y
4.6
Industry
3.3
vs History
19
vs Industry
11
Median 3Y
20.5
Median 5Y
20.4
Industry
8.7
Forward
10.1
vs History
vs Industry
0
Median 3Y
27.1
Median 5Y
26.6
Industry
12
Forward
11.2
vs History
51
vs Industry
4
Median 3Y
32
Median 5Y
29.7
Industry
10.5
vs History
46
vs Industry
7
Median 3Y
51.3
Median 5Y
48.7
Industry
13.2
vs History
68
vs Industry
65
Median 3Y
1.3
Median 5Y
1.3
Industry
1.4

Multiples Across Competitors

EDR Competitors Multiples
Endeavor Group Holdings 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
Endeavor Group Holdings Inc
NYSE:EDR
13.9B USD 1.6 -19 45 -73
US
Netflix Inc
NASDAQ:NFLX
383.8B USD 10.2 49.3 15.6 40.3
US
Walt Disney Co
NYSE:DIS
214.3B USD 2.3 43.1 14.6 20.8
LU
Spotify Technology SA
NYSE:SPOT
96B USD 6.1 131.4 93.6 108
NL
Universal Music Group NV
AEX:UMG
41.3B EUR 3.6 26.7 27.3 27.3
US
Live Nation Entertainment Inc
NYSE:LYV
32.3B USD 1.4 140.3 18.1 25.9
US
Warner Bros Discovery Inc
NASDAQ:WBD
24.8B USD 0.6 -2.2 2.8 -155.1
US
TKO Group Holdings Inc
NYSE:TKO
23.2B USD 17.3 137.1 66.5 88
CN
Tencent Music Entertainment Group
NYSE:TME
19.5B USD 5.1 23.6 20.6 20.6
FR
Bollore SE
PAR:BOL
16.6B EUR 0.9 4.2 7.7 24.9
US
Warner Music Group Corp
NASDAQ:WMG
16.5B USD 2.6 30.6 15.5 20.8

See Also

Discover More
Back to Top