Content Production Valuation Multiples and Public Comps

Content Production

See analyst estimates and all valuation multiples for Content Production

Company	EV	EV/LTM Revenue	EV/LTM EBITDA
Netflix	$516B	11.9x	39.0x
Disney	$244B	2.6x	12.5x
Roblox	$93.3B	16.9x	76.3x
Warner Bros. Discovery	$74.9B	2.0x	8.7x
Universal Music	$56.6B	4.0x	17.7x
Paramount Skydance	$32.0B	1.1x	10.8x
Warner Music Group	$21.5B	3.3x	15.1x
TKO	$19.0B	4.6x	12.9x
Nexstar Media Group	$12.3B	2.4x	7.4x
Toho	$10.4B	4.8x	18.9x
Bilibili	$9.8B	2.4x	20.3x
HYBE	$8.4B	4.6x	32.6x
RTL Group	$8.3B	1.1x	7.7x
Banijay Group	$7.9B	1.3x	7.3x
Enlight Media	$7.3B	15.3x	22.7x
Square Enix	$6.8B	3.2x	19.5x
CD Projekt	$6.8B	26.2x	54.5x
Gray Media	$6.7B	2.1x	8.4x
FUJI Media Holdings	$6.2B	1.6x	32.2x
iHeartMedia	$6.1B	1.6x	8.6x
Lionsgate Studios	$5.7B	1.9x	20.6x
Nippon Television	$5.7B	1.8x	11.7x
Vivendi	$5.6B	15.5x	-155.6x
TBS Holdings	$5.5B	1.9x	21.1x
ITV plc	$4.9B	1.0x	6.4x
Perfect World Co.	$4.9B	5.3x	47.1x
China Literature	$4.7B	4.3x	29.4x
Sinclair	$4.6B	1.4x	8.2x
Wanda Film	$4.6B	2.4x	12.7x
MediaForEurope	$4.2B	1.2x	4.4x
China Film Group	$4.1B	5.9x	37.8x
Canal+	$3.9B	0.5x	4.2x
ProSiebenSat.1 Media	$3.8B	0.8x	6.8x
Toei Animation	$3.7B	5.6x	17.1x
Alibaba Pictures Group	$3.6B	3.6x	29.7x
MD Entertainment	$3.2B	n/a	n/a
Oriental Pearl Group	$2.9B	2.6x	9.8x
COL Group	$2.8B	14.2x	-369.6x
Emtek	$2.6B	n/a	n/a
CJ ENM	$2.5B	0.7x	2.1x
Anycolor	$2.2B	7.0x	17.4x
Webtoon	$2.2B	1.5x	51.2x
MNC Digital Entertainment	$2.1B	n/a	n/a
Zhejiang Huace Film & TV	$2.1B	6.3x	30.5x
SM Entertainment	$2.1B	2.6x	14.8x
Alpha	$2.0B	5.3x	61.0x
Shanghai Film Group	$1.9B	14.5x	n/a
Imax	$1.9B	4.9x	12.5x
Groupe M6	$1.9B	1.2x	5.0x
TV Asahi	$1.8B	0.8x	8.9x
AMC Networks	$1.8B	0.8x	4.2x
TF1	$1.7B	0.6x	2.3x
Hengdian Entertainment	$1.7B	5.2x	15.5x
Bona Film Group	$1.7B	6.7x	-27.6x
JYP Entertainment	$1.6B	3.2x	13.8x
Toei Co.	$1.6B	1.4x	6.2x
Shochiku	$1.5B	2.6x	n/a
Hubei Radio & Television	$1.4B	n/a	n/a
Zhejiang Sunriver Culture	$1.3B	7.8x	17.0x
Shaanxi BC & TV Network	$1.3B	n/a	n/a
Huayi Brothers	$1.2B	11.8x	42.3x
YG Entertainment	$1.1B	2.9x	21.6x
Prime Focus	$1.1B	n/a	n/a
Saregama India	$1.1B	7.9x	31.4x
Surya Citra Media	$1.0B	n/a	n/a
Zee Entertainment	$1.0B	1.1x	7.1x
StudioDragon	$972M	2.3x	7.0x
China Television Media	$916M	n/a	n/a
China Star Entertainment	$888M	n/a	n/a
Huawen Media Group	$872M	n/a	n/a
Tips Music	$838M	21.4x	32.8x
Cover	$799M	2.4x	12.0x
H & R Century Union	$768M	n/a	n/a
Beijing Baination	$735M	7.1x	n/a
Zhejiang Talent TV & Film	$687M	n/a	n/a
WildBrain	$664M	1.8x	10.9x
TV Tokyo Holdings	$638M	0.6x	7.2x
Kaiser (China) Culture	$531M	n/a	n/a
Beijing Jingxi	$519M	n/a	n/a
Alliance Entertainment	$449M	0.4x	11.4x
Falcons Beyond Global	$445M	n/a	n/a
Reading International	$403M	1.9x	28.1x
Television Broadcasts Ltd	$397M	0.9x	8.7x
Funshine Culture Group	$394M	4.7x	13.5x
TVZone Media	$394M	n/a	n/a
Highlight Communications	$366M	0.7x	11.0x
GMA Network	$362M	n/a	n/a
MDTV Media Technologies	$331M	n/a	n/a
Secuoya Grupo	$329M	n/a	n/a
ABS-CBN	$329M	n/a	n/a
NRJ Group	$304M	0.7x	4.2x
Acast	$301M	1.2x	42.6x
The Generation Essentials	$300M	n/a	n/a
SAMG Entertainment	$296M	3.5x	68.4x
Imagica Group	$292M	0.4x	n/a
SOOP	$260M	0.8x	2.5x
CuriosityStream	$254M	4.0x	103.9x
Bushiroad	$248M	0.7x	n/a
GREE Holdings	$241M	0.6x	n/a
Gaumont	$234M	n/a	n/a
MNC Media	$215M	0.4x	1.3x
Mono Next	$200M	n/a	n/a
Tohokushinsha Film	$196M	0.6x	n/a
Media Matrix Worldwide	$188M	n/a	n/a
MNC Asia Holding	$176M	n/a	n/a
IG Port	$175M	1.7x	9.9x
Avex	$175M	0.2x	n/a
Edel	$173M	n/a	n/a
Huanxi Media Group	$172M	39.3x	n/a
Tripar Multivsion Plus	$163M	n/a	n/a
Ihlas Haber Ajansi	$160M	n/a	n/a
K Wave Media	$153M	n/a	n/a
Marvelous	$149M	0.7x	n/a
STV Group	$147M	0.6x	5.6x
AVE	$143M	n/a	n/a
Panorama Studios	$143M	n/a	n/a
RS Group Thailand	$138M	n/a	n/a
GMM Grammy	$133M	n/a	n/a
HIM International Music	$130M	n/a	n/a
Hony Media Gr	$126M	n/a	n/a
The ONE Enterprise	$122M	0.6x	2.3x
GHY Culture & Media	$119M	n/a	n/a
Cube Entertainment	$119M	n/a	n/a
GD Culture Group	$118M	n/a	n/a
Basilic Fly Studio	$110M	n/a	n/a
Showbox	$108M	n/a	n/a
Kuvva Gida	$107M	n/a	n/a
Dexter Studios	$101M	n/a	n/a
WYSIWYG Studios	$98.5M	n/a	n/a
Kino Polska TV	$97.1M	1.1x	3.6x
KidariStudio	$94.7M	n/a	n/a
AI-Media	$93.7M	2.2x	41.1x
EuropaCorp	$92.0M	2.3x	16.2x
Mei Ah Enter Group	$90.4M	n/a	n/a
KeyHolder	$88.2M	11.9x	n/a
Grandtech CG Systems	$84.4M	8.2x	n/a
Daewon Media Co	$84.0M	n/a	n/a
Giantstep	$83.5M	n/a	n/a
Moment Group	$75.4M	n/a	n/a
Sports Entertainment Group	$72.5M	n/a	n/a
Notorious Pictures	$65.5M	n/a	n/a
Sm Entertainment Japan	$59.1M	n/a	n/a
Broadmedia	$58.5M	0.5x	n/a
PAL Next	$57.2M	11.6x	-37.5x
Kartoon Studios	$53.5M	n/a	n/a
Lucisano Media Group	$51.6M	0.9x	2.1x
Leone Film Group	$51.0M	1.0x	1.4x
Beaglee	$48.8M	0.4x	2.6x
Thunderbird Entertainment	$46.9M	0.3x	3.2x
Taiwan Television	$43.2M	n/a	n/a
Dolphin Entertainment	$36.2M	0.7x	24.5x
Artist Studio	$33.7M	n/a	n/a
Casta Diva Gr	$32.3M	0.2x	2.4x
Amuse	$30.6M	0.1x	n/a
Dnxcorp	$28.8M	n/a	n/a
Id-entity	$23.6M	0.9x	5.4x
Xilam Films	$23.5M	1.0x	2.8x
Intertainment	$23.2M	n/a	n/a
Zinc Media	$22.4M	0.4x	8.6x
Deltamac (Taiwan) Co.	$22.4M	n/a	n/a
Your Family Entertainment	$19.3M	6.2x	-19.6x
Platige Image	$18.3M	n/a	n/a
Enthusiast Gaming	$17.9M	0.3x	-162.2x
Mondo TV	$15.3M	n/a	n/a
One Media iP Group	$13.4M	2.1x	4.7x
Goodbye Kansas Gr	$8.7M	n/a	n/a
Red Carpet Media Gr	$4.0M	n/a	n/a
tmc Content Gr	$3.6M	n/a	n/a
Nexar Group	$2.9M	n/a	n/a
SPORTTOTAL	$1.9M	n/a	n/a
Harrison Global Holdings	$1.6M	n/a	n/a
Mavshack	$0.2M	n/a	n/a
Workpoint Entertainment	-$5.2M	-0.1x	-0.6x
KT Alpha Co	-$23.7M	n/a	n/a
Inkeverse Group	-$102M	-0.1x	n/a