Endeavor Group Holdings Inc banner

Endeavor Group Holdings Inc
NYSE:EDR

Watchlist Manager
Endeavor Group Holdings Inc Logo
Endeavor Group Holdings Inc
NYSE:EDR
Watchlist
Price: 29.25 USD 1.46%
Market Cap: $13.8B

Multiples-Based Value

The Multiples-Based Value for Endeavor Group Holdings Inc (EDR) under the Base Case is 33.4 USD. Compared with the current market price of 29.25 USD, the stock appears Undervalued by 12%.

Multiples-Based 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.

EDR Multiples-Based Value
Base Case
33.4 USD
Undervaluation 12%
Multiples-Based Value
Price $29.25
Worst Case
Base Case
Best Case

Multiples Across Competitors

EDR Competitors Multiples
Endeavor Group Holdings Inc Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
US
Endeavor Group Holdings Inc
NYSE:EDR
13.8B USD 1.9 -17.6 34.6 -207.1
US
Netflix Inc
NASDAQ:NFLX
403.4B USD 9.1 37.6 13.9 31.3
US
Walt Disney Co
NYSE:DIS
174.1B USD 1.8 14.2 10.7 14.9
LU
Spotify Technology SA
NYSE:SPOT
96.7B USD 4.9 38.4 33.2 34.7
US
Warner Bros Discovery Inc
NASDAQ:WBD
68.2B USD 1.8 93.4 5.1 73.2
US
TKO Group Holdings Inc
NYSE:TKO
39B USD 9 170.4 27.5 41.3
NL
Universal Music Group NV
AEX:UMG
31.4B EUR 2.5 20.5 16.8 16.8
US
Live Nation Entertainment Inc
NYSE:LYV
35.9B USD 1.4 -660.5 19.6 29.8
FR
Bollore SE
PAR:BOL
13.5B EUR 4.6 38.7 -40.5 -40.5
CN
Tencent Music Entertainment Group
NYSE:TME
14.2B USD 2.9 8.7 8 8
US
Roku Inc
NASDAQ:ROKU
14B USD 3 163 181.7 -4 709.3
P/E Multiple
Earnings Growth PEG
US
Endeavor Group Holdings Inc
NYSE:EDR
Average P/E: 65
Negative Multiple: -17.6
N/A N/A
US
Netflix Inc
NASDAQ:NFLX
37.6
21%
1.8
US
Walt Disney Co
NYSE:DIS
14.2
6%
2.4
LU
Spotify Technology SA
NYSE:SPOT
38.4
22%
1.7
US
Warner Bros Discovery Inc
NASDAQ:WBD
93.4
N/A N/A
US
TKO Group Holdings Inc
NYSE:TKO
170.4
31%
5.5
NL
Universal Music Group NV
AEX:UMG
20.5
14%
1.5
US
Live Nation Entertainment Inc
NYSE:LYV
Negative Multiple: -660.5 N/A N/A
FR
Bollore SE
PAR:BOL
38.7
N/A N/A
CN
Tencent Music Entertainment Group
NYSE:TME
8.7
10%
0.9
US
Roku Inc
NASDAQ:ROKU
163
93%
1.8
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
US
Endeavor Group Holdings Inc
NYSE:EDR
Average EV/EBITDA: 35.1
34.6
77%
0.4
US
Netflix Inc
NASDAQ:NFLX
13.9
-7%
N/A
US
Walt Disney Co
NYSE:DIS
10.7
11%
1
LU
Spotify Technology SA
NYSE:SPOT
33.2
30%
1.1
US
Warner Bros Discovery Inc
NASDAQ:WBD
5.1
-23%
N/A
US
TKO Group Holdings Inc
NYSE:TKO
27.5
22%
1.2
NL
Universal Music Group NV
AEX:UMG
16.8
22%
0.8
US
Live Nation Entertainment Inc
NYSE:LYV
19.6
21%
0.9
FR
Bollore SE
PAR:BOL
Negative Multiple: -40.5 N/A N/A
CN
Tencent Music Entertainment Group
NYSE:TME
8
25%
0.3
US
Roku Inc
NASDAQ:ROKU
181.7
149%
1.2
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
US
Endeavor Group Holdings Inc
NYSE:EDR
Average EV/EBIT: 31.2
Negative Multiple: -207.1
N/A N/A
US
Netflix Inc
NASDAQ:NFLX
31.3
20%
1.6
US
Walt Disney Co
NYSE:DIS
14.9
16%
0.9
LU
Spotify Technology SA
NYSE:SPOT
34.7
30%
1.2
US
Warner Bros Discovery Inc
NASDAQ:WBD
73.2
11%
6.7
US
TKO Group Holdings Inc
NYSE:TKO
41.3
28%
1.5
NL
Universal Music Group NV
AEX:UMG
16.8
14%
1.2
US
Live Nation Entertainment Inc
NYSE:LYV
29.8
23%
1.3
FR
Bollore SE
PAR:BOL
Negative Multiple: -40.5 N/A N/A
CN
Tencent Music Entertainment Group
NYSE:TME
8
14%
0.6
US
Roku Inc
NASDAQ:ROKU
Negative Multiple: -4 709.3 N/A N/A
Get AI-powered insights for any company or topic.
Open AI Assistant

Intrinsic Value is all-important and is the only logical way to evaluate the relative attractiveness of investments and businesses.

Warren Buffett