G

GMM Grammy PCL
SET:GRAMMY

Watchlist Manager
GMM Grammy PCL
SET:GRAMMY
Watchlist
Price: 8.05 THB Market Closed
Market Cap: 6.6B THB
Have any thoughts about
GMM Grammy PCL?
Write Note

Relative Value

The Relative Value of one GRAMMY stock under the Base Case scenario is 9.9 THB. Compared to the current market price of 8.05 THB, GMM Grammy PCL is Undervalued by 19%.

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.

GRAMMY Relative Value
Base Case
9.9 THB
Undervaluation 19%
Relative Value
Price
G
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
73
vs Industry
58
Median 3Y
1.3
Median 5Y
1.4
Industry
1.5
vs History
31
vs Industry
7
Median 3Y
30.1
Median 5Y
30.5
Industry
17.9
vs History
58
vs Industry
9
Median 3Y
10.4
Median 5Y
21.9
Industry
11.5
vs History
vs Industry
7
Median 3Y
-6.2
Median 5Y
-6.2
Industry
15.7
vs History
90
vs Industry
18
Median 3Y
5.1
Median 5Y
7
Industry
1.7
vs History
80
vs Industry
48
Median 3Y
1.6
Median 5Y
1.5
Industry
1.6
vs History
82
vs Industry
43
Median 3Y
3.9
Median 5Y
3.8
Industry
3.3
vs History
76
vs Industry
27
Median 3Y
11.8
Median 5Y
16.3
Industry
8.7
vs History
30
vs Industry
17
Median 3Y
17.5
Median 5Y
17.3
Industry
12.2
vs History
61
vs Industry
7
Median 3Y
10.2
Median 5Y
22.1
Industry
10.6
vs History
25
vs Industry
3
Median 3Y
-47.6
Median 5Y
27.5
Industry
13.4
vs History
90
vs Industry
33
Median 3Y
2.1
Median 5Y
2.7
Industry
1.4

Multiples Across Competitors

GRAMMY Competitors Multiples
GMM Grammy PCL Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
TH
GMM Grammy PCL
SET:GRAMMY
6.6B THB 1.1 48.3 9.6 20.8
US
Netflix Inc
NASDAQ:NFLX
398.4B USD 10.6 51.2 16.2 41.8
US
Walt Disney Co
NYSE:DIS
208.6B USD 2.3 41.9 14.3 20.3
LU
Spotify Technology SA
NYSE:SPOT
93.3B USD 5.9 127.9 91 105
NL
Universal Music Group NV
AEX:UMG
44.9B EUR 3.9 29 29.6 29.6
US
Live Nation Entertainment Inc
NYSE:LYV
30.7B USD 1.3 133.3 17.2 24.6
US
Warner Bros Discovery Inc
NASDAQ:WBD
25.7B USD 0.7 -2.3 2.8 -157.4
US
TKO Group Holdings Inc
NYSE:TKO
24.6B USD 18.5 146.3 70.4 93.2
CN
Tencent Music Entertainment Group
NYSE:TME
20.1B USD 5.3 24.5 21.4 21.4
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 37.5 15 20.1
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
TH
G
GMM Grammy PCL
SET:GRAMMY
Average EV/EBIT: 40.2
20.8
N/A N/A
US
Netflix Inc
NASDAQ:NFLX
41.8
114%
0.4
US
Walt Disney Co
NYSE:DIS
20.3
101%
0.2
LU
Spotify Technology SA
NYSE:SPOT
105
N/A N/A
NL
Universal Music Group NV
AEX:UMG
29.6
86%
0.3
US
Live Nation Entertainment Inc
NYSE:LYV
24.6
60%
0.4
US
Warner Bros Discovery Inc
NASDAQ:WBD
Negative Multiple: -157.4 N/A N/A
US
TKO Group Holdings Inc
NYSE:TKO
93.2
220%
0.4
CN
Tencent Music Entertainment Group
NYSE:TME
21.4
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