Bollore SE banner

Bollore SE
PAR:BOL

Watchlist Manager
Bollore SE Logo
Bollore SE
PAR:BOL
Watchlist
Price: 4.47 EUR -2.57% Market Closed
Market Cap: €12.6B

Relative Value

The Relative Value of one BOL stock under the Base Case scenario is 1.04 EUR. Compared to the current market price of 4.47 EUR, Bollore SE is Overvalued by 77%.

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.

BOL Relative Value
Base Case
1.04 EUR
Overvaluation 77%
Relative Value
Price
Worst Case
Base Case
Best Case

Multiples Across Competitors

BOL Competitors Multiples
Bollore SE Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
FR
Bollore SE
PAR:BOL
12.5B EUR 8.1 -7.4 -11.2 -10.7
US
Netflix Inc
NASDAQ:NFLX
419.9B USD 9.3 38.2 14 31.6
US
Walt Disney Co
NYSE:DIS
183B USD 1.9 14.9 11.2 15.6
LU
Spotify Technology SA
NYSE:SPOT
116.8B USD 5.7 44.6 39 40.8
US
Warner Bros Discovery Inc
NASDAQ:WBD
69.4B USD 1.9 95.4 5.2 74.3
US
TKO Group Holdings Inc
NYSE:TKO
39.6B USD 9.1 173 27.9 41.8
NL
Universal Music Group NV
AEX:UMG
33B EUR 2.6 21.5 17.6 17.6
US
Live Nation Entertainment Inc
NYSE:LYV
36.9B USD 1.5 -670.7 19.9 30.3
CN
Tencent Music Entertainment Group
NYSE:TME
21.1B USD 4.5 13.3 13.6 13.6
US
Warner Music Group Corp
NASDAQ:WMG
14.5B USD 2.1 48.6 12.9 17.9
US
Roku Inc
NASDAQ:ROKU
14.9B USD 3.1 167.6 188.3 -4 880.9
P/E Multiple
Earnings Growth PEG
FR
Bollore SE
PAR:BOL
Average P/E: 68.6
Negative Multiple: -7.4
-40%
N/A
US
Netflix Inc
NASDAQ:NFLX
38.2
21%
1.8
US
Walt Disney Co
NYSE:DIS
14.9
6%
2.5
LU
Spotify Technology SA
NYSE:SPOT
44.6
22%
2
US
Warner Bros Discovery Inc
NASDAQ:WBD
95.4
N/A N/A
US
TKO Group Holdings Inc
NYSE:TKO
173
31%
5.6
NL
Universal Music Group NV
AEX:UMG
21.5
14%
1.5
US
Live Nation Entertainment Inc
NYSE:LYV
Negative Multiple: -670.7 N/A N/A
CN
Tencent Music Entertainment Group
NYSE:TME
13.3
22%
0.6
US
Warner Music Group Corp
NASDAQ:WMG
48.6
42%
1.2
US
Roku Inc
NASDAQ:ROKU
167.6
94%
1.8
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
FR
Bollore SE
PAR:BOL
Average EV/EBITDA: 35
Negative Multiple: -11.2
N/A N/A
US
Netflix Inc
NASDAQ:NFLX
14
-7%
N/A
US
Walt Disney Co
NYSE:DIS
11.2
11%
1
LU
Spotify Technology SA
NYSE:SPOT
39
30%
1.3
US
Warner Bros Discovery Inc
NASDAQ:WBD
5.2
-23%
N/A
US
TKO Group Holdings Inc
NYSE:TKO
27.9
22%
1.3
NL
Universal Music Group NV
AEX:UMG
17.6
22%
0.8
US
Live Nation Entertainment Inc
NYSE:LYV
19.9
21%
0.9
CN
Tencent Music Entertainment Group
NYSE:TME
13.6
22%
0.6
US
Warner Music Group Corp
NASDAQ:WMG
12.9
16%
0.8
US
Roku Inc
NASDAQ:ROKU
188.3
149%
1.3
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
FR
Bollore SE
PAR:BOL
Average EV/EBIT: 31.5
Negative Multiple: -10.7
N/A N/A
US
Netflix Inc
NASDAQ:NFLX
31.6
20%
1.6
US
Walt Disney Co
NYSE:DIS
15.6
16%
1
LU
Spotify Technology SA
NYSE:SPOT
40.8
30%
1.4
US
Warner Bros Discovery Inc
NASDAQ:WBD
74.3
21%
3.5
US
TKO Group Holdings Inc
NYSE:TKO
41.8
29%
1.4
NL
Universal Music Group NV
AEX:UMG
17.6
11%
1.6
US
Live Nation Entertainment Inc
NYSE:LYV
30.3
22%
1.4
CN
Tencent Music Entertainment Group
NYSE:TME
13.6
23%
0.6
US
Warner Music Group Corp
NASDAQ:WMG
17.9
20%
0.9
US
Roku Inc
NASDAQ:ROKU
Negative Multiple: -4 880.9 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