O

Omnijoi Media Corp
SZSE:300528

Watchlist Manager
Omnijoi Media Corp
SZSE:300528
Watchlist
Price: 21.18 CNY -2.22%
Market Cap: 7.9B CNY

Relative Value

The Relative Value of one Omnijoi Media Corp stock under the Base Case scenario is 6.34 CNY. Compared to the current market price of 21.18 CNY, Omnijoi Media Corp is Overvalued by 70%.

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
6.34 CNY
Overvaluation 70%
Relative Value
Price
O
Worst Case
Base Case
Best Case

Multiples Across Competitors

Competitors Multiples
Omnijoi 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
Omnijoi Media Corp
SZSE:300528
7.9B CNY 11 -62.4 -68 -68
US
Netflix Inc
NASDAQ:NFLX
369.7B USD 8.5 35.4 13 29.7
US
Walt Disney Co
NYSE:DIS
200.9B USD 2.1 16.2 12 16.7
LU
Spotify Technology SA
NYSE:SPOT
105.2B USD 5.3 64.3 33.8 35.6
US
Warner Bros Discovery Inc
NASDAQ:WBD
70B USD 1.8 144.2 5 56.7
NL
Universal Music Group NV
AEX:UMG
38.2B EUR 2.5 6.8 8.1 8.1
US
TKO Group Holdings Inc
NYSE:TKO
39.7B USD 9.1 173.4 29.3 41.9
US
Live Nation Entertainment Inc
NYSE:LYV
32.7B USD 1.3 101.4 16.7 24.5
CN
Tencent Music Entertainment Group
NYSE:TME
25B USD 5.5 16.1 114.6 114.6
US
Warner Music Group Corp
NASDAQ:WMG
15.6B USD 2.3 43.3 14.9 21
FR
Bollore SE
PAR:BOL
13.2B EUR 8.6 -7.8 -12.4 -11.8
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
CN
O
Omnijoi Media Corp
SZSE:300528
Average EV/EBITDA: 27.5
Negative Multiple: -68
N/A N/A
US
Netflix Inc
NASDAQ:NFLX
13
-7%
N/A
US
Walt Disney Co
NYSE:DIS
12
10%
1.2
LU
Spotify Technology SA
NYSE:SPOT
33.8
40%
0.8
US
Warner Bros Discovery Inc
NASDAQ:WBD
5
-25%
N/A
NL
Universal Music Group NV
AEX:UMG
8.1
16%
0.5
US
TKO Group Holdings Inc
NYSE:TKO
29.3
27%
1.1
US
Live Nation Entertainment Inc
NYSE:LYV
16.7
19%
0.9
CN
Tencent Music Entertainment Group
NYSE:TME
114.6
22%
5.2
US
Warner Music Group Corp
NASDAQ:WMG
14.9
15%
1
FR
Bollore SE
PAR:BOL
Negative Multiple: -12.4 N/A N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
CN
O
Omnijoi Media Corp
SZSE:300528
Average EV/EBIT: 38.8
Negative Multiple: -68
N/A N/A
US
Netflix Inc
NASDAQ:NFLX
29.7
25%
1.2
US
Walt Disney Co
NYSE:DIS
16.7
17%
1
LU
Spotify Technology SA
NYSE:SPOT
35.6
42%
0.8
US
Warner Bros Discovery Inc
NASDAQ:WBD
56.7
57%
1
NL
Universal Music Group NV
AEX:UMG
8.1
16%
0.5
US
TKO Group Holdings Inc
NYSE:TKO
41.9
34%
1.2
US
Live Nation Entertainment Inc
NYSE:LYV
24.5
14%
1.8
CN
Tencent Music Entertainment Group
NYSE:TME
114.6
23%
5
US
Warner Music Group Corp
NASDAQ:WMG
21
19%
1.1
FR
Bollore SE
PAR:BOL
Negative Multiple: -11.8 N/A N/A