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	$553B	13.3x	44.6x
Disney	$258B	2.7x	13.4x
Roblox	$68.5B	14.0x	70.3x
Universal Music	$61.7B	4.3x	19.3x
Warner Bros. Discovery	$61.0B	1.6x	6.9x
Paramount Global	$21.9B	0.8x	7.4x
Warner Music Group	$19.1B	3.0x	13.7x
TKO	$17.1B	4.6x	12.3x
Nexstar Media Group	$11.7B	2.3x	6.7x
HYBE	$9.2B	5.1x	34.1x
Toho	$9.2B	4.2x	16.5x
RTL Group	$7.7B	1.0x	7.4x
Banijay Group	$7.6B	1.3x	7.2x
CD Projekt	$7.2B	28.0x	57.7x
Enlight Media	$7.1B	17.3x	29.5x
Square Enix	$7.1B	3.1x	20.3x
Bilibili	$6.9B	1.8x	17.0x
Gray Media	$6.8B	2.0x	7.4x
Vivendi	$6.4B	18.1x	-149.6x
FUJI Media Holdings	$6.4B	1.7x	27.3x
iHeartMedia	$5.9B	1.6x	8.4x
TBS Holdings	$5.2B	1.8x	20.1x
ITV plc	$4.8B	1.0x	6.2x
Sinclair	$4.7B	1.4x	7.1x
Wanda Film	$4.4B	2.3x	13.1x
Nippon Television	$4.4B	1.3x	9.1x
ProSiebenSat.1 Media	$4.1B	0.9x	6.4x
Toei Animation	$4.0B	5.8x	17.7x
Canal+	$3.8B	0.5x	4.1x
Perfect World Co.	$3.6B	4.1x	71.8x
MediaForEurope	$3.0B	0.9x	3.1x
Alibaba Pictures Group	$3.0B	3.1x	32.9x
China Literature	$2.8B	2.4x	24.9x
COL Group	$2.7B	15.3x	-239.8x
Oriental Pearl Group	$2.6B	2.3x	8.2x
Anycolor	$2.0B	6.6x	16.9x
Alpha	$2.0B	5.2x	55.4x
MNC Digital Entertainment	$1.9B	n/a	n/a
Believe	$1.9B	1.5x	21.2x
AMC Networks	$1.8B	0.8x	4.0x
Shanghai Film Group	$1.8B	14.3x	44.8x
Groupe M6	$1.7B	1.1x	4.5x
Shochiku	$1.7B	2.8x	n/a
Imax	$1.6B	4.3x	11.3x
Zhejiang Huace Film & TV	$1.6B	5.0x	32.5x
TF1	$1.6B	0.6x	1.9x
Toei Co.	$1.6B	1.3x	5.8x
TV Asahi	$1.5B	0.7x	7.4x
Hengdian Entertainment	$1.5B	4.7x	15.9x
China Film Group	$1.5B	2.2x	15.6x
Bona Film Group	$1.4B	6.0x	-23.7x
Zee Entertainment	$1.3B	1.3x	8.8x
Zhejiang Sunriver Culture	$1.3B	7.9x	18.1x
MD Entertainment	$1.2B	n/a	n/a
Shaanxi BC & TV Network	$1.2B	n/a	n/a
Hubei Radio & Television	$1.2B	n/a	n/a
Huayi Brothers	$1.1B	11.1x	50.6x
Saregama India	$1.0B	7.4x	30.3x
Tips Music	$962M	24.8x	37.5x
StudioDragon	$952M	2.2x	7.0x
Cover	$917M	2.8x	13.3x
Huawen Media Group	$913M	n/a	n/a
China Star Entertainment	$884M	n/a	n/a
Prime Focus	$839M	n/a	n/a
China Television Media	$826M	n/a	n/a
WildBrain	$705M	1.9x	11.7x
Webtoon	$671M	0.5x	15.6x
Beijing Baination	$597M	5.0x	n/a
Zhejiang Talent TV & Film	$594M	n/a	n/a
H & R Century Union	$569M	n/a	n/a
Beijing Jingxi	$507M	n/a	n/a
SAMG Entertainment	$459M	4.7x	28.2x
Kaiser (China) Culture	$431M	n/a	n/a
TV Tokyo Holdings	$406M	0.4x	4.7x
Reading International	$399M	1.8x	34.3x
Television Broadcasts Ltd	$396M	0.9x	9.0x
MDTV Media Technologies	$389M	n/a	n/a
Surya Citra Media	$384M	n/a	n/a
Highlight Communications	$347M	0.7x	11.9x
TVZone Media	$345M	n/a	n/a
ABS-CBN	$334M	n/a	n/a
Alliance Entertainment	$333M	0.3x	10.4x
GMA Network	$321M	n/a	n/a
Funshine Culture Group	$318M	3.8x	13.2x
Secuoya Grupo	$316M	n/a	n/a
Imagica Group	$302M	0.4x	n/a
GREE Holdings	$296M	0.7x	n/a
NRJ Group	$295M	0.7x	3.8x
Bushiroad	$274M	0.7x	n/a
Emtek	$269M	n/a	n/a
CuriosityStream	$250M	4.4x	-383.3x
Acast	$244M	1.1x	40.6x
IG Port	$238M	2.4x	n/a
Gaumont	$233M	n/a	n/a
Media Matrix Worldwide	$216M	n/a	n/a
MNC Media	$208M	0.4x	1.4x
Mono Next	$207M	n/a	n/a
STV Group	$193M	0.7x	5.6x
MNC Asia Holding	$176M	n/a	n/a
Edel	$170M	n/a	n/a
Panorama Studios	$163M	n/a	n/a
Huanxi Media Group	$159M	36.5x	n/a
AVE	$149M	n/a	n/a
Tripar Multivsion Plus	$140M	n/a	n/a
RS Group Thailand	$132M	n/a	n/a
GMM Grammy	$131M	n/a	n/a
HIM International Music	$130M	n/a	n/a
WYSIWYG Studios	$124M	n/a	n/a
GHY Culture & Media	$123M	n/a	n/a
Ihlas Haber Ajansi	$117M	n/a	n/a
Avex	$117M	0.1x	n/a
Marvelous	$116M	0.6x	n/a
Basilic Fly Studio	$111M	n/a	n/a
Dexter Studios	$109M	n/a	n/a
EuropaCorp	$109M	2.8x	25.4x
Tohokushinsha Film	$104M	0.3x	n/a
Giantstep	$103M	n/a	n/a
Mei Ah Enter Group	$98.9M	n/a	n/a
KeyHolder	$90.1M	11.9x	n/a
Kino Polska TV	$88.5M	1.0x	3.3x
Grandtech CG Systems	$86.8M	8.0x	n/a
The ONE Enterprise	$86.2M	0.4x	1.5x
Kuvva Gida	$81.0M	n/a	n/a
Hony Media Gr	$80.0M	n/a	n/a
Moment Group	$79.9M	n/a	n/a
AI-Media	$66.7M	1.6x	30.0x
Notorious Pictures	$66.5M	n/a	n/a
Sports Entertainment Group	$65.5M	n/a	n/a
Broadmedia	$63.4M	0.6x	n/a
Sm Entertainment Japan	$61.9M	n/a	n/a
GD Culture Group	$57.2M	n/a	n/a
Thunderbird Entertainment	$54.5M	0.4x	3.9x
Leone Film Group	$52.3M	0.9x	1.2x
Taiwan Television	$51.5M	n/a	n/a
PAL Next	$51.2M	3.2x	6.2x
Lucisano Media Group	$50.4M	0.7x	1.8x
Beaglee	$48.1M	0.4x	2.5x
Kartoon Studios	$45.0M	n/a	n/a
Boat Rocker Media	$38.3M	0.3x	n/a
Dnxcorp	$37.7M	n/a	n/a
Dolphin Entertainment	$33.9M	0.6x	18.1x
Casta Diva Gr	$32.7M	0.2x	2.6x
Color Star Tech	$27.7M	n/a	n/a
Id-entity	$25.7M	0.9x	5.1x
Intertainment	$23.4M	n/a	n/a
Your Family Entertainment	$22.5M	6.5x	-147.7x
Deltamac (Taiwan) Co.	$22.1M	n/a	n/a
Zinc Media	$20.5M	0.4x	8.3x
Xilam Films	$19.5M	0.7x	2.7x
Platige Image	$19.1M	n/a	n/a
Enthusiast Gaming	$16.4M	0.3x	18.4x
Mondo TV	$14.5M	n/a	n/a
One Media iP Group	$13.3M	2.1x	4.7x
Goodbye Kansas Gr	$7.3M	n/a	n/a
Nexar Group	$4.1M	n/a	n/a
Red Carpet Media Gr	$4.0M	n/a	n/a
tmc Content Gr	$3.5M	n/a	n/a
SPORTTOTAL	$1.9M	n/a	n/a
BloomZ	$1.5M	n/a	n/a
Mavshack	$0.1M	n/a	n/a
Workpoint Entertainment	-$8.7M	-0.1x	-1.1x
Amuse	-$37.8M	-0.1x	n/a
Inkeverse Group	-$126M	-0.1x	n/a