UnUsUal Ltd
SGX:1D1

Watchlist Manager
UnUsUal Ltd Logo
UnUsUal Ltd
SGX:1D1
Watchlist
Price: 0.119 SGD
Market Cap: 122.5m SGD
Have any thoughts about
UnUsUal Ltd?
Write Note
Section:
 

Relative Value

The Relative Value of one 1D1 stock under the Base Case scenario is 0.047 SGD. Compared to the current market price of 0.119 SGD, UnUsUal Ltd is Overvalued by 60%.

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.

1D1 Relative Value
Base Case
0.047 SGD
Overvaluation 60%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

4.4
P/S
P/S
Price to Sales
4.4
vs History
60
vs Industry
38
Median 3Y
6.6
Median 5Y
5.7
Industry
1.5
Forward
3.7
More Details
Negative
P/E
P/E
Price to Earnings
N/A
vs History
vs Industry
26
Median 3Y
-18.8
Median 5Y
-18.8
Industry
17.9
Forward
11.6
More Details
Negative
P/OCF
P/OCF
Price to OCF
N/A
vs History
vs Industry
34
Median 3Y
13.4
Median 5Y
5.8
Industry
11.5
More Details
Negative
P/FCFE
P/FCFE
Price to FCFE
N/A
vs History
vs Industry
30
Median 3Y
-76.9
Median 5Y
-21.1
Industry
15.7
More Details
2.4
P/B
P/B
Price to Book Value
2.4
vs History
90
vs Industry
27
Median 3Y
3
Median 5Y
3
Industry
1.7
More Details
4.1
EV/S
EV/S
Enterprise Value to Sales
4.1
vs History
61
vs Industry
40
Median 3Y
6.3
Median 5Y
5.7
Industry
1.6
Forward
3.6
More Details
19.6
EV/GP
EV/GP
Enterprise Value to Gross Profit
19.6
vs History
30
vs Industry
30
Median 3Y
6.4
Median 5Y
8.6
Industry
3.3
More Details
25.2
EV/EBITDA
EV/EBITDA
Enterprise Value to EBITDA
25.2
vs History
22
vs Industry
41
Median 3Y
8.4
Median 5Y
8.4
Industry
8.7
Forward
10.3
More Details
224.1
EV/EBIT
EV/EBIT
Enterprise Value to EBIT
224.1
vs History
3
vs Industry
39
Median 3Y
7.5
Median 5Y
7.3
Industry
12.2
Forward
12.1
More Details
Negative
EV/OCF
EV/OCF
Enterprise Value to OCF
N/A
vs History
vs Industry
35
Median 3Y
12.9
Median 5Y
5.4
Industry
10.6
More Details
Negative
EV/FCFF
EV/FCFF
Enterprise Value to FCFF
N/A
vs History
vs Industry
31
Median 3Y
15
Median 5Y
6.2
Industry
13.4
More Details
2.4
EV/IC
EV/IC
Enterprise Value to IC
2.4
vs History
49
vs Industry
22
Median 3Y
2.6
Median 5Y
2.5
Industry
1.4
More Details

Multiples Across Competitors

1D1 Competitors Multiples
UnUsUal Ltd Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
SG
UnUsUal Ltd
SGX:1D1
120.4m SGD 4.4 -18.8 25.2 224.1
US
Netflix Inc
NASDAQ:NFLX
388.6B USD 10.3 49.9 15.8 40.8
US
Walt Disney Co
NYSE:DIS
207.6B USD 2.3 41.8 14.2 20.2
LU
Spotify Technology SA
NYSE:SPOT
93.1B USD 5.9 127.3 90.6 104.5
NL
Universal Music Group NV
AEX:UMG
44.6B EUR 3.9 28.8 29.3 29.3
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
26.2B USD 0.7 -2.3 2.9 -158.9
US
TKO Group Holdings Inc
NYSE:TKO
24.5B USD 18.3 144.9 70.3 93
CN
Tencent Music Entertainment Group
NYSE:TME
20.2B USD 5.3 24.6 21.6 21.6
FR
Bollore SE
PAR:BOL
16.3B EUR 0.9 4.2 7.6 24.4
US
Warner Music Group Corp
NASDAQ:WMG
16.1B USD 2.5 37.6 15 20.1
P/E Multiple
Earnings Growth P/E to Growth
SG
UnUsUal Ltd
SGX:1D1
Average P/E: 65.8
Negative Multiple: -18.8 		N/A N/A
US
Netflix Inc
NASDAQ:NFLX
49.9
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
28.8
70%
0.4
US
Live Nation Entertainment Inc
NYSE:LYV
133.3
132%
1
US
Warner Bros Discovery Inc
NASDAQ:WBD
Negative Multiple: -2.3 N/A N/A
US
TKO Group Holdings Inc
NYSE:TKO
144.9
185%
0.8
CN
Tencent Music Entertainment Group
NYSE:TME
24.6
116%
0.2
FR
Bollore SE
PAR:BOL
4.2
107%
0
US
Warner Music Group Corp
NASDAQ:WMG
37.6
116%
0.3
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
SG
UnUsUal Ltd
SGX:1D1
Average EV/EBIT: 60.3
224.1
N/A N/A
US
Netflix Inc
NASDAQ:NFLX
40.8
114%
0.4
US
Walt Disney Co
NYSE:DIS
20.2
101%
0.2
LU
Spotify Technology SA
NYSE:SPOT
104.5
N/A N/A
NL
Universal Music Group NV
AEX:UMG
29.3
86%
0.3
US
Live Nation Entertainment Inc
NYSE:LYV
24.6
60%
0.4
US
Warner Bros Discovery Inc
NASDAQ:WBD
Negative Multiple: -158.9 N/A N/A
US
TKO Group Holdings Inc
NYSE:TKO
93
220%
0.4
CN
Tencent Music Entertainment Group
NYSE:TME
21.6
129%
0.2
FR
Bollore SE
PAR:BOL
24.4
200%
0.1
US
Warner Music Group Corp
NASDAQ:WMG
20.1
47%
0.4

See Also

Summary
1D1 intrinsic value, competitors valuation, and company profile.
DCF Valuation
1D1 stock valuation using Discount Cash Flow valuation method.
Relative Valuation
1D1 stock valuation using valuation multiples.
Wall Street Estimates
1D1 price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
1D1 stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
Back to Top
ALPHA SPREAD
Follow us
Join more than 210,300+ value investors using Alpha Spread
Create a free account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2024 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.