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

Intrinsic Value

The intrinsic value of one EDR stock under the Base Case scenario is 44.72 USD. Compared to the current market price of 29.78 USD, Endeavor Group Holdings Inc is Undervalued by 33%.

The Intrinsic Value is calculated as the average of DCF and Relative values:

EDR Intrinsic Value
44.72 USD
Undervaluation 33%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation Backtest
Endeavor Group Holdings Inc

Backtest Intrinsic Value
Dive into the past to invest in the future

Uncover deeper insights with the Valuation Backtest. Learn how current stock valuations stack up against historical averages to gauge true investment potential.

Start backtest now and learn if your stock is truly undervalued or overvalued!

Run Backtest
Backtest Conclusion
Very Attractive
Current Valuation
+45%
Avg Valuation
-12%
Worst Valuation
-49%
Best Valuation
+45%

Stock is trading at its lowest valuation over the past 5 years.

Backtest Example
Register to View Results
Register to View Results

To access the results of this valuation backtest, please register an account with us. Registration is quick and gives you instant access to insights on 3 stocks per week for free.

Backtest Unavailable

The backtest for EDR cannot be conducted due to limitations such as insufficient data or other constraints. Please select a different stock or adjust your settings.

Backtest In Progress...
Backtest In Progress...
How do you feel about EDR?
Bearish
Neutral
Bullish

Fundamental Analysis

Economic Moat
Endeavor Group Holdings Inc

Company Quality
No Indicators Selected
Select Indicators

Select up to 3 indicators:

Insider Trading
0-3
Months
0-6
Months
0-12
Months
0-36
Months
No Periods Selected
Select Periods

Select up to 2 periods:

Investment Journal
AI Assistant
AI Assistant
Ask me anything about Endeavor Group Holdings Inc

Provide an overview of the primary business activities
of Endeavor Group Holdings Inc.

What unique competitive advantages
does Endeavor Group Holdings Inc hold over its rivals?

What risks and challenges
does Endeavor Group Holdings Inc face in the near future?

Has there been any significant insider trading activity
in Endeavor Group Holdings Inc recently?

Summarize the latest earnings call
of Endeavor Group Holdings Inc.

Is it considered overvalued or undervalued
based on the latest financial data?

Show all valuation multiples
for Endeavor Group Holdings Inc.

Provide P/S
for Endeavor Group Holdings Inc.

Provide P/E
for Endeavor Group Holdings Inc.

Provide P/OCF
for Endeavor Group Holdings Inc.

Provide P/FCFE
for Endeavor Group Holdings Inc.

Provide P/B
for Endeavor Group Holdings Inc.

Provide EV/S
for Endeavor Group Holdings Inc.

Provide EV/GP
for Endeavor Group Holdings Inc.

Provide EV/EBITDA
for Endeavor Group Holdings Inc.

Provide EV/EBIT
for Endeavor Group Holdings Inc.

Provide EV/OCF
for Endeavor Group Holdings Inc.

Provide EV/FCFF
for Endeavor Group Holdings Inc.

Provide EV/IC
for Endeavor Group Holdings Inc.

Show me price targets
for Endeavor Group Holdings Inc made by professional analysts.

What are the Revenue projections
for Endeavor Group Holdings Inc?

How accurate were the past Revenue estimates
for Endeavor Group Holdings Inc?

What are the Net Income projections
for Endeavor Group Holdings Inc?

How accurate were the past Net Income estimates
for Endeavor Group Holdings Inc?

What are the EPS projections
for Endeavor Group Holdings Inc?

How accurate were the past EPS estimates
for Endeavor Group Holdings Inc?

What are the EBIT projections
for Endeavor Group Holdings Inc?

How accurate were the past EBIT estimates
for Endeavor Group Holdings Inc?

Compare the revenue forecasts
for Endeavor Group Holdings Inc with those of its competitors based on recent analyst estimates.

Compare the intrinsic valuations
of Endeavor Group Holdings Inc and its key competitors using the latest financial data.

Compare historical revenue growth rates
of Endeavor Group Holdings Inc against its competitors.

Analyze the profit margins
(gross, operating, and net) of Endeavor Group Holdings Inc compared to its peers.

Compare the P/E ratios
of Endeavor Group Holdings Inc against its peers.

Discuss the investment returns and shareholder value creation
comparing Endeavor Group Holdings Inc with its peers.

Analyze the financial leverage
of Endeavor Group Holdings Inc compared to its main competitors.

Show all profitability ratios
for Endeavor Group Holdings Inc.

Provide ROE
for Endeavor Group Holdings Inc.

Provide ROA
for Endeavor Group Holdings Inc.

Provide ROIC
for Endeavor Group Holdings Inc.

Provide ROCE
for Endeavor Group Holdings Inc.

Provide Gross Margin
for Endeavor Group Holdings Inc.

Provide Operating Margin
for Endeavor Group Holdings Inc.

Provide Net Margin
for Endeavor Group Holdings Inc.

Provide FCF Margin
for Endeavor Group Holdings Inc.

Show all solvency ratios
for Endeavor Group Holdings Inc.

Provide D/E Ratio
for Endeavor Group Holdings Inc.

Provide D/A Ratio
for Endeavor Group Holdings Inc.

Provide Interest Coverage Ratio
for Endeavor Group Holdings Inc.

Provide Altman Z-Score Ratio
for Endeavor Group Holdings Inc.

Provide Quick Ratio
for Endeavor Group Holdings Inc.

Provide Current Ratio
for Endeavor Group Holdings Inc.

Provide Cash Ratio
for Endeavor Group Holdings Inc.

What is the historical Revenue growth
over the last 5 years for Endeavor Group Holdings Inc?

What is the historical Net Income growth
over the last 5 years for Endeavor Group Holdings Inc?

What is the current Free Cash Flow
of Endeavor Group Holdings Inc?

Discuss the annual earnings per share (EPS)
trend over the past five years for Endeavor Group Holdings Inc.

Business Breakdown

Endeavor Group Holdings Inc. is a dynamic entertainment and sports company that has positioned itself at the intersection of media, sports, and talent management. With its roots dating back to the formation of the William Morris Agency in 1898, Endeavor has evolved into a prominent player in the global entertainment landscape. The company's most notable assets include the Ultimate Fighting Championship (UFC), a leader in mixed martial arts, and a diverse portfolio of representation services for athletes, artists, and entertainers. This broad spectrum of influence allows Endeavor to leverage cross-platform opportunities, creating synergies that enhance its competitive edge and drive revenue g...

Read More
Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
Endeavor Group Holdings Inc

Current Assets 3.3B
Cash & Short-Term Investments 1B
Receivables 1B
Other Current Assets 1.3B
Non-Current Assets 17.4B
Long-Term Investments 404.7m
PP&E 1.2B
Intangibles 14.1B
Other Non-Current Assets 1.7B
Current Liabilities 5.3B
Accounts Payable 541.4m
Accrued Liabilities 1.2B
Other Current Liabilities 3.5B
Non-Current Liabilities 11.3B
Long-Term Debt 2.9B
Other Non-Current Liabilities 8.4B
Efficiency

Earnings Waterfall
Endeavor Group Holdings Inc

Revenue
8.9B USD
Cost of Revenue
-4.1B USD
Gross Profit
4.8B USD
Operating Expenses
-5B USD
Operating Income
-217.1m USD
Other Expenses
-517.4m USD
Net Income
-734.4m USD

Free Cash Flow Analysis
Endeavor Group Holdings Inc

Last Value
3-Years Average
FCF Margin
Conversion Rate
Earnings Calls

Endeavor achieved a significant year marked by acquiring WWE and launching TKO. They secured increased media rights, strengthened representation, and expanded licensing capabilities. Revenue rose 13% to $5.96 billion, with UFC driving the Owned Sports Property segment's earnings. However, they experienced a net loss of $29.3 million in Q4 but a net income of $557.5 million in 2023. They anticipate synergies from TKO and growth in live events. Strategic reviews may lead to new opportunities, but no guidance for 2024 has been provided yet due to this review.

What is Earnings Call?
Fundamental Scores

EDR Profitability Score
Profitability Due Diligence

Endeavor Group Holdings Inc's profitability score is 50/100. The higher the profitability score, the more profitable the company is.

Positive Gross Profit
Exceptional 3-Years Revenue Growth
Exceptional 1-Year Revenue Growth
ROE is Increasing
50/100
Profitability
Score

Endeavor Group Holdings Inc's profitability score is 50/100. The higher the profitability score, the more profitable the company is.

EDR Solvency Score
Solvency Due Diligence

Endeavor Group Holdings Inc's solvency score is 29/100. The higher the solvency score, the more solvent the company is.

Low D/E
Long-Term Solvency
Positive Net Debt
Short-Term Solvency
29/100
Solvency
Score

Endeavor Group Holdings Inc's solvency score is 29/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

EDR Price Targets Summary
Endeavor Group Holdings Inc

Wall Street analysts forecast EDR stock price to drop over the next 12 months.

According to Wall Street analysts, the average 1-year price target for EDR is 28.05 USD with a low forecast of 27.78 USD and a high forecast of 28.88 USD.

Lowest
Price Target
27.78 USD
7% Downside
Average
Price Target
28.05 USD
6% Downside
Highest
Price Target
28.88 USD
3% Downside
View Analyst Estimates
View Analyst Estimates
Want to learn more about Wall St estimates for EDR?

Click here to dive deeper.

Dividends

Dividend Yield
Lowest
Average
Highest
Dividend Per Share
N/A
Growth 3Y
Growth 5Y
Growth 10Y
Dividend Safety Score
Very
Unsafe
Unsafe
Safe
Very
Safe
0
25
50
75
100
Shareholder Yield

Current shareholder yield for EDR is .

Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?

Shareholder Yield
Dividend Yield
Lowest
Average
Highest
Buyback Yield
Lowest
Average
Highest
Debt Paydown Yield
Lowest
Average
Highest

Ownership

EDR Insider Trading
Buy and sell transactions by insiders

Cumulative Transactions Amount
Period Sold Bought Net
3 Months
6 Months
9 Months
12 Months
Why is insider trading important?

EDR News

Other Videos

Profile

Endeavor Group Holdings Inc Logo
Endeavor Group Holdings Inc

Country

United States of America

Industry

Media

Market Cap

13.9B USD

Dividend Yield

0.81%

Description

Endeavor Group Holdings, Inc. operates as an intellectual property, content, events, and experiences company. The company is headquartered in Beverly Hills, California and currently employs 7,700 full-time employees. The company went IPO on 2019-09-27. The firm owns and operates sports properties, including the ultimate fighting championship (UFC), produce and distribute sports and entertainment content, own and manage exclusive live events and experiences, and represent top sports and entertainment talent, as well as blue chip corporate clients. The firm operates through three segments: Owned Sports Properties, Events, Experiences & Rights, and Representation. Owned Sports Properties segment is comprised of a portfolio of scarce sports properties, including UFC, professional bull riders (PBR) and Euroleague. The Company’s Events, Experiences & Rights segment, owns, operates, and provide services to a diverse portfolio of approximately 800 live events annually, including sporting event covering approximately 20 sports.

Contact

CALIFORNIA
Beverly Hills
9601 Wilshire Blvd Fl 3
+13102859000.0
www.endeavorco.com

IPO

2019-09-27

Employees

7 700

Officers

Executive Chairman
Mr. Patrick William Whitesell
CEO & Director
Mr. Ariel Zev Emanuel
COO & President
Mr. Mark S. Shapiro
Chief Financial Officer
Mr. Jason Howard Lublin
Chief Administrative Officer & Senior Counsel
Mr. Seth D. Krauss Esq.
Global Controller & Chief Accounting Officer
William K. Fullerton
Show More
Executive VP of Content Strategy & Development
Ms. Rebecca Sanhueza
Show Less

See Also

Discover More
What is the Intrinsic Value of one EDR stock?

The intrinsic value of one EDR stock under the Base Case scenario is 44.72 USD.

Is EDR stock undervalued or overvalued?

Compared to the current market price of 29.78 USD, Endeavor Group Holdings Inc is Undervalued by 33%.

Back to Top