I

Intertainment AG
XETRA:ITN

Watchlist Manager
Intertainment AG
XETRA:ITN
Watchlist
Price: 0.498 EUR -6.04% Market Closed
Market Cap: 8.1m EUR
Have any thoughts about
Intertainment AG?
Write Note
Section:
 

Relative Value

ITN doesn't have a meaningful market cap.

The Relative Value of one ITN stock under the Base Case scenario is 0.023 EUR. Compared to the current market price of 0.498 EUR, Intertainment AG is Overvalued by 95%.

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.

ITN Relative Value
Base Case
0.023 EUR
Overvaluation 95%
Relative Value
Price
I
Worst Case
Base Case
Best Case

Valuation Multiples

188.7
P/S
P/S
Price to Sales
188.7
vs History
1
vs Industry
3
Median 3Y
56.2
Median 5Y
67.4
Industry
1.5
More Details
Negative
P/E
P/E
Price to Earnings
N/A
vs History
vs Industry
Median 3Y
-14.9
Median 5Y
-17.1
Industry
17.9
More Details
Negative
P/OCF
P/OCF
Price to OCF
N/A
vs History
vs Industry
Median 3Y
-55.6
Median 5Y
-39.8
Industry
11.5
More Details
270.5
P/FCFE
P/FCFE
Price to FCFE
270.5
vs History
20
vs Industry
0
Median 3Y
270.5
Median 5Y
32.8
Industry
15.7
More Details
Negative
P/B
P/B
Price to Book Value
N/A
vs History
vs Industry
Median 3Y
-0.8
Median 5Y
-0.7
Industry
1.7
More Details
440.1
EV/S
EV/S
Enterprise Value to Sales
440.1
vs History
9
vs Industry
2
Median 3Y
126.4
Median 5Y
143.8
Industry
1.6
More Details
757
EV/GP
EV/GP
Enterprise Value to Gross Profit
757
vs History
11
vs Industry
2
Median 3Y
143.2
Median 5Y
164.6
Industry
3.3
More Details
Negative
EV/EBITDA
EV/EBITDA
Enterprise Value to EBITDA
N/A
vs History
vs Industry
1
Median 3Y
147.2
Median 5Y
42.2
Industry
8.7
More Details
Negative
EV/EBIT
EV/EBIT
Enterprise Value to EBIT
N/A
vs History
vs Industry
1
Median 3Y
151.7
Median 5Y
42
Industry
12.2
More Details
Negative
EV/OCF
EV/OCF
Enterprise Value to OCF
N/A
vs History
vs Industry
Median 3Y
-144.1
Median 5Y
-94.7
Industry
10.6
More Details
Negative
EV/FCFF
EV/FCFF
Enterprise Value to FCFF
N/A
vs History
vs Industry
Median 3Y
-144.1
Median 5Y
-94.7
Industry
13.4
More Details
245.8
EV/IC
EV/IC
Enterprise Value to IC
245.8
vs History
39
vs Industry
1
Median 3Y
138.9
Median 5Y
190.1
Industry
1.4
More Details

Multiples Across Competitors

ITN Competitors Multiples
Intertainment AG 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
DE
Intertainment AG
XETRA:ITN
8.1m EUR 188.7 -13.6 -123.7 -120.5
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 5.9 127.4 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
DE
I
Intertainment AG
XETRA:ITN
Average P/E: 65.8
Negative Multiple: -13.6 		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
127.4
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
DE
I
Intertainment AG
XETRA:ITN
Average EV/EBITDA: 28.5
Negative Multiple: -123.7 		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
DE
I
Intertainment AG
XETRA:ITN
Average EV/EBIT: 42.1
Negative Multiple: -120.5 		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

Summary
ITN intrinsic value, competitors valuation, and company profile.
DCF Valuation
ITN stock valuation using Discount Cash Flow valuation method.
Relative Valuation
ITN stock valuation using valuation multiples.
Wall Street Estimates
ITN 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
ITN 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 210,200+ 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.