C

Ciwen Media Co Ltd
SZSE:002343

Watchlist Manager
Ciwen Media Co Ltd
SZSE:002343
Watchlist
Price: 6.62 CNY -9.93% Market Closed
Market Cap: 3.1B CNY
Have any thoughts about
Ciwen Media Co Ltd?
Write Note
Section:
 

Relative Value

The Relative Value of one Ciwen Media Co Ltd stock under the Base Case scenario is 3.38 CNY. Compared to the current market price of 6.62 CNY, Ciwen Media Co Ltd is Overvalued by 49%.

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.

Relative Value
Base Case
3.38 CNY
Overvaluation 49%
Relative Value
Price
C
Worst Case
Base Case
Best Case

Valuation Multiples

44.3
P/S
P/S
Price to Sales
44.3
vs History
0
vs Industry
7
Median 3Y
6.7
Median 5Y
6.2
Industry
1.5
Forward
4.9
More Details
209.6
P/E
P/E
Price to Earnings
209.6
vs History
8
vs Industry
1
Median 3Y
107.8
Median 5Y
34.9
Industry
17.9
Forward
43.7
More Details
Negative
P/OCF
P/OCF
Price to OCF
N/A
vs History
vs Industry
2
Median 3Y
12.1
Median 5Y
11.4
Industry
11.5
More Details
100.3
P/FCFE
P/FCFE
Price to FCFE
100.3
vs History
11
vs Industry
2
Median 3Y
23.1
Median 5Y
21.4
Industry
15.7
More Details
3.2
P/B
P/B
Price to Book Value
3.2
vs History
8
vs Industry
29
Median 3Y
3.2
Median 5Y
2.8
Industry
1.7
More Details
41.1
EV/S
EV/S
Enterprise Value to Sales
41.1
vs History
0
vs Industry
8
Median 3Y
6.3
Median 5Y
5.9
Industry
1.6
Forward
4.5
More Details
71.9
EV/GP
EV/GP
Enterprise Value to Gross Profit
71.9
vs History
20
vs Industry
3
Median 3Y
71.2
Median 5Y
23.7
Industry
3.3
More Details
4 848.5
EV/EBITDA
EV/EBITDA
Enterprise Value to EBITDA
4 848.5
vs History
0
vs Industry
1
Median 3Y
-9.7
Median 5Y
-7.4
Industry
8.7
Forward
31.1
More Details
4 848.5
EV/EBIT
EV/EBIT
Enterprise Value to EBIT
4 848.5
vs History
0
vs Industry
2
Median 3Y
-9.7
Median 5Y
-7.4
Industry
12.2
Forward
31.1
More Details
Negative
EV/OCF
EV/OCF
Enterprise Value to OCF
N/A
vs History
vs Industry
3
Median 3Y
10.8
Median 5Y
10.8
Industry
10.6
More Details
Negative
EV/FCFF
EV/FCFF
Enterprise Value to FCFF
N/A
vs History
vs Industry
3
Median 3Y
10.8
Median 5Y
10.8
Industry
13.4
More Details
3.1
EV/IC
EV/IC
Enterprise Value to IC
3.1
vs History
16
vs Industry
27
Median 3Y
2.6
Median 5Y
2
Industry
1.4
More Details

Multiples Across Competitors

Competitors Multiples
Ciwen Media Co 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
CN
Ciwen Media Co Ltd
SZSE:002343
3.1B CNY 44.3 209.6 4 848.5 4 848.5
US
Netflix Inc
NASDAQ:NFLX
385.3B USD 10.3 49.5 15.7 40.5
US
Walt Disney Co
NYSE:DIS
204.7B USD 2.2 41.2 14.1 20
LU
Spotify Technology SA
NYSE:SPOT
91.7B USD 5.8 125 89.1 102.8
NL
Universal Music Group NV
AEX:UMG
44.8B EUR 3.9 28.9 29.5 29.5
US
Live Nation Entertainment Inc
NYSE:LYV
30.4B USD 1.3 131.5 17 24.3
US
Warner Bros Discovery Inc
NASDAQ:WBD
25.7B USD 0.6 -2.3 2.8 -157.5
US
TKO Group Holdings Inc
NYSE:TKO
24.2B USD 18.1 143.1 69.5 92
CN
Tencent Music Entertainment Group
NYSE:TME
19.8B USD 5.2 24 21.4 21.4
FR
Bollore SE
PAR:BOL
16.4B EUR 0.9 4.2 7.7 24.6
US
Warner Music Group Corp
NASDAQ:WMG
16.1B USD 2.5 37.4 15 20
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
CN
C
Ciwen Media Co Ltd
SZSE:002343
Average EV/EBIT: 522.4
4 848.5
3 642%
1.3
US
Netflix Inc
NASDAQ:NFLX
40.5
114%
0.4
US
Walt Disney Co
NYSE:DIS
20
101%
0.2
LU
Spotify Technology SA
NYSE:SPOT
102.8
N/A N/A
NL
Universal Music Group NV
AEX:UMG
29.5
86%
0.3
US
Live Nation Entertainment Inc
NYSE:LYV
24.3
60%
0.4
US
Warner Bros Discovery Inc
NASDAQ:WBD
Negative Multiple: -157.5 N/A N/A
US
TKO Group Holdings Inc
NYSE:TKO
92
220%
0.4
CN
Tencent Music Entertainment Group
NYSE:TME
21.4
129%
0.2
FR
Bollore SE
PAR:BOL
24.6
200%
0.1
US
Warner Music Group Corp
NASDAQ:WMG
20
47%
0.4

See Also

Summary
Intrinsic value, competitors valuation, and company profile.
DCF Valuation
Stock valuation using Discount Cash Flow valuation method.
Relative Valuation
Stock valuation using valuation multiples.
Wall Street Estimates
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
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 210,400+ 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.