Toei Co Ltd
TSE:9605

Watchlist Manager
Toei Co Ltd Logo
Toei Co Ltd
TSE:9605
Watchlist
Price: 6 000 JPY 1.69%
Market Cap: ¥443B

Multiples-Based Value

The Multiples-Based Value of one Toei Co Ltd stock under the Base Case scenario is 4 003.03 JPY. Compared to the current market price of 6 000 JPY, Toei Co Ltd is Overvalued by 33%.

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.

Multiples-Based Value
Base Case
4 003.03 JPY
Overvaluation 33%
Multiples-Based Value
Price ¥6 000
Worst Case
Base Case
Best Case

Multiples Across Competitors

Competitors Multiples
Toei Co Ltd Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
JP
Toei Co Ltd
TSE:9605
443B JPY 2.4 20.4 8.1 9.1
US
Netflix Inc
NASDAQ:NFLX
406B USD 9 37 13.6 30.8
US
Walt Disney Co
NYSE:DIS
173.8B USD 1.8 14.2 10.7 14.9
LU
Spotify Technology SA
NYSE:SPOT
99.8B USD 4.9 38.3 33 34.5
US
Warner Bros Discovery Inc
NASDAQ:WBD
68.1B USD 1.8 93.8 5.1 73.4
US
TKO Group Holdings Inc
NYSE:TKO
39.1B USD 9 170.9 27.6 41.4
US
Live Nation Entertainment Inc
NYSE:LYV
35.9B USD 1.4 -651.1 19.4 29.4
NL
Universal Music Group NV
AEX:UMG
30.5B EUR 2.4 19.9 16.3 16.3
FR
Bollore SE
PAR:BOL
13.7B EUR 4.7 39.3 -41.6 -41.6
CN
Tencent Music Entertainment Group
NYSE:TME
14.3B USD 3 8.9 8.3 8.3
US
Endeavor Group Holdings Inc
NYSE:EDR
13.8B USD 1.9 -17.6 34.6 -207.1
P/E Multiple
Earnings Growth PEG
JP
Toei Co Ltd
TSE:9605
Average P/E: 49.2
20.4
14%
1.5
US
Netflix Inc
NASDAQ:NFLX
37
21%
1.8
US
Walt Disney Co
NYSE:DIS
14.2
6%
2.4
LU
Spotify Technology SA
NYSE:SPOT
38.3
22%
1.7
US
Warner Bros Discovery Inc
NASDAQ:WBD
93.8
N/A N/A
US
TKO Group Holdings Inc
NYSE:TKO
170.9
31%
5.5
US
Live Nation Entertainment Inc
NYSE:LYV
Negative Multiple: -651.1 N/A N/A
NL
Universal Music Group NV
AEX:UMG
19.9
14%
1.4
FR
Bollore SE
PAR:BOL
39.3
N/A N/A
CN
Tencent Music Entertainment Group
NYSE:TME
8.9
10%
0.9
US
Endeavor Group Holdings Inc
NYSE:EDR
Negative Multiple: -17.6 N/A N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
JP
Toei Co Ltd
TSE:9605
Average EV/EBITDA: 17.7
8.1
7%
1.2
US
Netflix Inc
NASDAQ:NFLX
13.6
-7%
N/A
US
Walt Disney Co
NYSE:DIS
10.7
11%
1
LU
Spotify Technology SA
NYSE:SPOT
33
30%
1.1
US
Warner Bros Discovery Inc
NASDAQ:WBD
5.1
-23%
N/A
US
TKO Group Holdings Inc
NYSE:TKO
27.6
22%
1.3
US
Live Nation Entertainment Inc
NYSE:LYV
19.4
21%
0.9
NL
Universal Music Group NV
AEX:UMG
16.3
22%
0.7
FR
Bollore SE
PAR:BOL
Negative Multiple: -41.6 N/A N/A
CN
Tencent Music Entertainment Group
NYSE:TME
8.3
25%
0.3
US
Endeavor Group Holdings Inc
NYSE:EDR
34.6
77%
0.4
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
JP
Toei Co Ltd
TSE:9605
Average EV/EBIT: 28.7
9.1
N/A N/A
US
Netflix Inc
NASDAQ:NFLX
30.8
20%
1.5
US
Walt Disney Co
NYSE:DIS
14.9
16%
0.9
LU
Spotify Technology SA
NYSE:SPOT
34.5
30%
1.2
US
Warner Bros Discovery Inc
NASDAQ:WBD
73.4
11%
6.7
US
TKO Group Holdings Inc
NYSE:TKO
41.4
28%
1.5
US
Live Nation Entertainment Inc
NYSE:LYV
29.4
23%
1.3
NL
Universal Music Group NV
AEX:UMG
16.3
14%
1.2
FR
Bollore SE
PAR:BOL
Negative Multiple: -41.6 N/A N/A
CN
Tencent Music Entertainment Group
NYSE:TME
8.3
14%
0.6
US
Endeavor Group Holdings Inc
NYSE:EDR
Negative Multiple: -207.1 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