Vividthree Holdings Ltd
SGX:OMK

Watchlist Manager
Vividthree Holdings Ltd Logo
Vividthree Holdings Ltd
SGX:OMK
Watchlist
Price: 0.023 SGD -4.17%
Market Cap: 10.7m SGD
Have any thoughts about
Vividthree Holdings Ltd?
Write Note

Relative Value

OMK doesn't have a meaningful market cap.

The Relative Value of one OMK stock under the Base Case scenario is 0.031 SGD. Compared to the current market price of 0.023 SGD, Vividthree Holdings Ltd is Undervalued by 27%.

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.

OMK Relative Value
Base Case
0.031 SGD
Undervaluation 27%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
87
vs Industry
48
Median 3Y
3.9
Median 5Y
3.9
Industry
1.5
vs History
vs Industry
Median 3Y
-3.8
Median 5Y
-3.8
Industry
17.9
vs History
41
vs Industry
50
Median 3Y
4.9
Median 5Y
4
Industry
11.5
vs History
3
vs Industry
13
Median 3Y
-4.8
Median 5Y
-13.9
Industry
15.7
vs History
69
vs Industry
62
Median 3Y
0.9
Median 5Y
0.9
Industry
1.7
vs History
87
vs Industry
46
Median 3Y
4.4
Median 5Y
4.1
Industry
1.6
vs History
36
vs Industry
40
Median 3Y
-9.9
Median 5Y
3.2
Industry
3.3
vs History
vs Industry
Median 3Y
-8.9
Median 5Y
-8
Industry
8.7
vs History
vs Industry
Median 3Y
-4.4
Median 5Y
-4.4
Industry
12.2
vs History
41
vs Industry
50
Median 3Y
5.1
Median 5Y
3.8
Industry
10.6
vs History
22
vs Industry
45
Median 3Y
3.8
Median 5Y
-3.6
Industry
13.4
vs History
74
vs Industry
65
Median 3Y
0.8
Median 5Y
0.8
Industry
1.4

Multiples Across Competitors

OMK Competitors Multiples
Vividthree Holdings Ltd Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
SG
Vividthree Holdings Ltd
SGX:OMK
10.7m SGD 1.7 -5.9 -11.7 -7.8
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
Vividthree Holdings Ltd
SGX:OMK
Average P/E: 65.8
Negative Multiple: -5.9
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/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
SG
Vividthree Holdings Ltd
SGX:OMK
Average EV/EBITDA: 28.5
Negative Multiple: -11.7
N/A N/A
US
Netflix Inc
NASDAQ:NFLX
15.8
-27%
N/A
US
Walt Disney Co
NYSE:DIS
14.2
52%
0.3
LU
Spotify Technology SA
NYSE:SPOT
90.6
6 140%
0
NL
Universal Music Group NV
AEX:UMG
29.3
76%
0.4
US
Live Nation Entertainment Inc
NYSE:LYV
17.2
72%
0.2
US
Warner Bros Discovery Inc
NASDAQ:WBD
2.9
-58%
N/A
US
TKO Group Holdings Inc
NYSE:TKO
70.3
291%
0.2
CN
Tencent Music Entertainment Group
NYSE:TME
21.6
107%
0.2
FR
Bollore SE
PAR:BOL
7.6
98%
0.1
US
Warner Music Group Corp
NASDAQ:WMG
15
41%
0.4
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
SG
Vividthree Holdings Ltd
SGX:OMK
Average EV/EBIT: 42.1
Negative Multiple: -7.8
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

Discover More
Back to Top