Huayi Brothers Media Corp
SZSE:300027

Watchlist Manager
Huayi Brothers Media Corp Logo
Huayi Brothers Media Corp
SZSE:300027
Watchlist
Price: 2.91 CNY -8.2% Market Closed
Market Cap: 8.1B CNY
Have any thoughts about
Huayi Brothers Media Corp?
Write Note
Section:
 

Relative Value

The Relative Value of one Huayi Brothers Media Corp stock under the Base Case scenario is 1.62 CNY. Compared to the current market price of 2.91 CNY, Huayi Brothers Media Corp is Overvalued by 44%.

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
1.62 CNY
Overvaluation 44%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

13.7
P/S
P/S
Price to Sales
13.7
vs History
17
vs Industry
9
Median 3Y
10
Median 5Y
7.8
Industry
1.5
Forward
7.2
More Details
Negative
P/E
P/E
Price to Earnings
N/A
vs History
vs Industry
Median 3Y
-11.6
Median 5Y
-10.3
Industry
17.9
Forward
-411.6
More Details
Negative
P/OCF
P/OCF
Price to OCF
N/A
vs History
vs Industry
11
Median 3Y
16
Median 5Y
16
Industry
11.5
More Details
Negative
P/FCFE
P/FCFE
Price to FCFE
N/A
vs History
vs Industry
1
Median 3Y
-33.9
Median 5Y
-10.7
Industry
15.7
More Details
11.4
P/B
P/B
Price to Book Value
11.4
vs History
0
vs Industry
7
Median 3Y
6.6
Median 5Y
3.8
Industry
1.7
More Details
15.5
EV/S
EV/S
Enterprise Value to Sales
15.5
vs History
17
vs Industry
7
Median 3Y
12.5
Median 5Y
9.6
Industry
1.6
Forward
8.2
More Details
35.8
EV/GP
EV/GP
Enterprise Value to Gross Profit
35.8
vs History
15
vs Industry
5
Median 3Y
31.5
Median 5Y
27.1
Industry
3.3
More Details
Negative
EV/EBITDA
EV/EBITDA
Enterprise Value to EBITDA
N/A
vs History
vs Industry
Median 3Y
-17.9
Median 5Y
-17.9
Industry
8.7
Forward
-102.7
More Details
Negative
EV/EBIT
EV/EBIT
Enterprise Value to EBIT
N/A
vs History
vs Industry
Median 3Y
-17.9
Median 5Y
-17.9
Industry
12.2
Forward
-41.8
More Details
Negative
EV/OCF
EV/OCF
Enterprise Value to OCF
N/A
vs History
vs Industry
8
Median 3Y
18
Median 5Y
18
Industry
10.6
More Details
Negative
EV/FCFF
EV/FCFF
Enterprise Value to FCFF
N/A
vs History
vs Industry
9
Median 3Y
19.6
Median 5Y
13.4
Industry
13.4
More Details
3
EV/IC
EV/IC
Enterprise Value to IC
3
vs History
0
vs Industry
33
Median 3Y
2
Median 5Y
1.8
Industry
1.4
More Details

Multiples Across Competitors

Competitors Multiples
Huayi Brothers Media Corp 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
Huayi Brothers Media Corp
SZSE:300027
8.1B CNY 13.7 -27 -189 -189
US
Netflix Inc
NASDAQ:NFLX
390.3B USD 10.4 50.1 15.9 41
US
Walt Disney Co
NYSE:DIS
206B USD 2.3 41.5 14.1 20.1
LU
Spotify Technology SA
NYSE:SPOT
92.7B USD 5.9 126.6 90.2 104
NL
Universal Music Group NV
AEX:UMG
44.9B EUR 3.9 29 29.5 29.5
US
Live Nation Entertainment Inc
NYSE:LYV
30.6B USD 1.3 133 17.1 24.5
US
Warner Bros Discovery Inc
NASDAQ:WBD
25.6B USD 0.6 -2.3 2.8 -157.1
US
TKO Group Holdings Inc
NYSE:TKO
24.4B USD 18.2 144 69.9 92.4
CN
Tencent Music Entertainment Group
NYSE:TME
19.8B USD 5.2 24.1 21.1 21.1
FR
Bollore SE
PAR:BOL
16.5B EUR 0.9 4.2 7.7 24.7
US
Warner Music Group Corp
NASDAQ:WMG
16B USD 2.5 37.3 14.9 19.9
P/E Multiple
Earnings Growth P/E to Growth
CN
Huayi Brothers Media Corp
SZSE:300027
Average P/E: 65.5
Negative Multiple: -27 		N/A N/A
US
Netflix Inc
NASDAQ:NFLX
50.1
129%
0.4
US
Walt Disney Co
NYSE:DIS
41.5
378%
0.1
LU
Spotify Technology SA
NYSE:SPOT
126.6
N/A N/A
NL
Universal Music Group NV
AEX:UMG
29
70%
0.4
US
Live Nation Entertainment Inc
NYSE:LYV
133
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
185%
0.8
CN
Tencent Music Entertainment Group
NYSE:TME
24.1
116%
0.2
FR
Bollore SE
PAR:BOL
4.2
107%
0
US
Warner Music Group Corp
NASDAQ:WMG
37.3
116%
0.3
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
CN
Huayi Brothers Media Corp
SZSE:300027
Average EV/EBITDA: 28.3
Negative Multiple: -189 		N/A N/A
US
Netflix Inc
NASDAQ:NFLX
15.9
-27%
N/A
US
Walt Disney Co
NYSE:DIS
14.1
52%
0.3
LU
Spotify Technology SA
NYSE:SPOT
90.2
6 140%
0
NL
Universal Music Group NV
AEX:UMG
29.5
76%
0.4
US
Live Nation Entertainment Inc
NYSE:LYV
17.1
72%
0.2
US
Warner Bros Discovery Inc
NASDAQ:WBD
2.8
-58%
N/A
US
TKO Group Holdings Inc
NYSE:TKO
69.9
291%
0.2
CN
Tencent Music Entertainment Group
NYSE:TME
21.1
107%
0.2
FR
Bollore SE
PAR:BOL
7.7
98%
0.1
US
Warner Music Group Corp
NASDAQ:WMG
14.9
41%
0.4
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
CN
Huayi Brothers Media Corp
SZSE:300027
Average EV/EBIT: 41.9
Negative Multiple: -189 		N/A N/A
US
Netflix Inc
NASDAQ:NFLX
41
114%
0.4
US
Walt Disney Co
NYSE:DIS
20.1
101%
0.2
LU
Spotify Technology SA
NYSE:SPOT
104
N/A N/A
NL
Universal Music Group NV
AEX:UMG
29.5
86%
0.3
US
Live Nation Entertainment Inc
NYSE:LYV
24.5
60%
0.4
US
Warner Bros Discovery Inc
NASDAQ:WBD
Negative Multiple: -157.1 N/A N/A
US
TKO Group Holdings Inc
NYSE:TKO
92.4
220%
0.4
CN
Tencent Music Entertainment Group
NYSE:TME
21.1
129%
0.2
FR
Bollore SE
PAR:BOL
24.7
200%
0.1
US
Warner Music Group Corp
NASDAQ:WMG
19.9
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.