Huayi Brothers Media Corp
SZSE:300027

Watchlist Manager
Huayi Brothers Media Corp Logo
Huayi Brothers Media Corp
SZSE:300027
Watchlist
Price: 2.99 CNY -3.55% Market Closed
Market Cap: 8.3B CNY
Have any thoughts about
Huayi Brothers Media Corp?
Write Note

Relative Value

The Relative Value of one Huayi Brothers Media Corp stock under the Base Case scenario is 1.49 CNY. Compared to the current market price of 2.99 CNY, Huayi Brothers Media Corp is Overvalued by 50%.

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
1.49 CNY
Overvaluation 50%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
17
vs Industry
9
Median 3Y
9.7
Median 5Y
7.6
Industry
1.5
Forward
7.4
vs History
vs Industry
Median 3Y
-11.6
Median 5Y
-10.2
Industry
17.3
Forward
-422.9
vs History
vs Industry
11
Median 3Y
16.2
Median 5Y
16.2
Industry
11.4
vs History
vs Industry
1
Median 3Y
-28.3
Median 5Y
-9.6
Industry
15.9
vs History
0
vs Industry
7
Median 3Y
6.6
Median 5Y
3.7
Industry
1.7
vs History
17
vs Industry
7
Median 3Y
12.3
Median 5Y
9.6
Industry
1.5
Forward
8.4
vs History
15
vs Industry
5
Median 3Y
28.5
Median 5Y
26.7
Industry
3.3
vs History
vs Industry
Median 3Y
-16.9
Median 5Y
-16.9
Industry
8.7
Forward
-105.2
vs History
vs Industry
Median 3Y
-16.9
Median 5Y
-16.9
Industry
12
Forward
366.7
vs History
vs Industry
8
Median 3Y
18.2
Median 5Y
18.2
Industry
10.5
vs History
vs Industry
9
Median 3Y
19.8
Median 5Y
13.4
Industry
13.2
vs History
0
vs Industry
33
Median 3Y
2
Median 5Y
1.8
Industry
1.4

Multiples Across Competitors

Competitors Multiples
Huayi Brothers Media Corp Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
CN
Huayi Brothers Media Corp
SZSE:300027
8.3B CNY 14.1 -27.7 -193.6 -193.6
US
Netflix Inc
NASDAQ:NFLX
383.8B USD 10.2 49.3 15.6 40.3
US
Walt Disney Co
NYSE:DIS
214.3B USD 2.3 43.1 14.6 20.8
LU
Spotify Technology SA
NYSE:SPOT
96B USD 6.1 131.4 93.6 108
NL
Universal Music Group NV
AEX:UMG
41.3B EUR 3.6 26.7 27.3 27.3
US
Live Nation Entertainment Inc
NYSE:LYV
32.3B USD 1.4 140.3 18.1 25.9
US
Warner Bros Discovery Inc
NASDAQ:WBD
24.8B USD 0.6 -2.2 2.8 -155.1
US
TKO Group Holdings Inc
NYSE:TKO
23.2B USD 17.3 137.1 66.5 88
CN
Tencent Music Entertainment Group
NYSE:TME
19.5B USD 5.1 23.6 20.6 20.6
FR
Bollore SE
PAR:BOL
16.6B EUR 0.9 4.2 7.7 24.9
US
Warner Music Group Corp
NASDAQ:WMG
16.5B USD 2.6 30.6 15.5 20.8

See Also

Discover More
Back to Top