Content Production Valuation Multiples and Public Comps

Content Production

See analyst estimates and all valuation multiples for Content Production

Company	EV	EV/Revenue	EV/EBITDA
Netflix	$491B	12.0x	40.9x
Disney	$237B	2.5x	12.6x
Universal Music	$59.7B	4.4x	19.8x
Warner Bros. Discovery	$56.3B	1.4x	6.3x
Roblox	$51.3B	10.9x	56.0x
Paramount Global	$21.4B	0.7x	7.1x
Warner Music Group	$18.2B	2.8x	12.9x
TKO	$16.0B	4.6x	11.9x
Nexstar Media Group	$11.5B	2.2x	6.3x
Toho	$8.1B	3.7x	14.8x
HYBE	$7.8B	4.6x	30.6x
Banijay Group	$7.5B	1.4x	7.6x
Gray Media	$6.7B	1.9x	6.8x
Enlight Media	$6.7B	19.7x	38.2x
RTL Group	$6.5B	0.9x	7.1x
CD Projekt	$6.1B	25.2x	53.0x
Vivendi	$6.0B	17.6x	-118.3x
Bilibili	$5.9B	1.5x	16.0x
iHeartMedia	$5.8B	1.5x	8.1x
Square Enix	$5.5B	2.4x	16.2x
FUJI Media Holdings	$5.3B	1.4x	20.8x
Sinclair	$4.8B	1.4x	6.6x
TBS Holdings	$4.7B	1.7x	18.5x
ITV plc	$4.4B	0.9x	5.8x
Nippon Television	$4.3B	1.3x	9.4x
Wanda Film	$4.1B	2.2x	13.8x
Toei Animation	$4.0B	6.1x	19.3x
ProSiebenSat.1 Media	$3.9B	0.9x	6.2x
Perfect World Co.	$3.3B	3.9x	198.9x
MediaForEurope	$3.1B	0.9x	3.3x
Canal+	$3.0B	0.4x	3.4x
Oriental Pearl Group	$2.5B	2.3x	8.3x
China Literature	$2.4B	2.1x	24.8x
COL Group	$2.2B	12.7x	-158.3x
CJ ENM	$2.1B	0.6x	2.0x
Alpha	$1.9B	4.9x	49.9x
Shanghai Film Group	$1.9B	16.1x	53.4x
AMC Networks	$1.8B	0.8x	3.8x
SM Entertainment	$1.7B	2.3x	14.4x
MNC Digital Entertainment	$1.7B	n/a	n/a
MD Entertainment	$1.7B	n/a	n/a
Believe	$1.6B	1.4x	19.8x
Shochiku	$1.6B	2.8x	n/a
Imax	$1.6B	4.3x	11.3x
Zhejiang Sunriver Culture	$1.5B	10.6x	25.0x
Groupe M6	$1.5B	1.0x	4.2x
Anycolor	$1.5B	5.3x	13.5x
Toei Co.	$1.5B	1.3x	5.9x
Zhejiang Huace Film & TV	$1.5B	4.9x	32.5x
JYP Entertainment	$1.5B	3.2x	13.6x
TF1	$1.4B	0.5x	1.8x
Hengdian Entertainment	$1.4B	4.5x	16.2x
Bona Film Group	$1.4B	6.1x	-22.5x
China Film Group	$1.3B	2.0x	15.6x
Alibaba Pictures Group	$1.3B	1.5x	10.2x
TV Asahi	$1.3B	0.6x	6.6x
Hubei Radio & Television	$1.2B	n/a	n/a
Saregama India	$1.1B	7.9x	32.1x
Zee Entertainment	$1.1B	1.1x	7.7x
Shaanxi BC & TV Network	$1.1B	n/a	n/a
Huayi Brothers	$1.0B	10.1x	33.9x
Cover	$941M	3.0x	13.6x
Huawen Media Group	$923M	n/a	n/a
Tips Music	$922M	24.5x	37.0x
China Television Media	$853M	n/a	n/a
StudioDragon	$840M	2.0x	6.3x
YG Entertainment	$837M	2.7x	32.6x
Webtoon	$701M	0.5x	13.4x
WildBrain	$681M	1.9x	10.8x
Emtek	$658M	n/a	n/a
China Star Entertainment	$657M	n/a	n/a
Zhejiang Talent TV & Film	$609M	n/a	n/a
Prime Focus	$554M	n/a	n/a
Surya Citra Media	$498M	1.1x	7.0x
TV Tokyo Holdings	$497M	0.5x	5.8x
Beijing Baination	$473M	n/a	n/a
Beijing Jingxi	$465M	n/a	n/a
H & R Century Union	$454M	n/a	n/a
MDTV Media Technologies	$420M	n/a	n/a
Reading International	$419M	1.9x	55.7x
GMA Network	$403M	n/a	n/a
Television Broadcasts Ltd	$383M	0.9x	9.0x
Highlight Communications	$355M	n/a	n/a
ABS-CBN	$345M	n/a	n/a
GREE Holdings	$323M	0.7x	n/a
SOOP	$321M	1.0x	3.2x
Secuoya Grupo	$310M	n/a	n/a
Kaiser (China) Culture	$304M	n/a	n/a
TVZone Media	$300M	n/a	n/a
Imagica Group	$299M	0.5x	n/a
CuriosityStream	$299M	5.5x	-91.7x
Funshine Culture Group	$282M	3.5x	13.7x
NRJ Group	$274M	0.6x	3.5x
Gaumont	$246M	n/a	n/a
Alliance Entertainment	$237M	0.2x	n/a
Mono Next	$231M	n/a	n/a
Acast	$225M	1.1x	45.4x
MNC Media	$218M	n/a	n/a
SAMG Entertainment	$212M	n/a	n/a
Tohokushinsha Film	$211M	n/a	n/a
IG Port	$206M	2.1x	12.3x
Cube Entertainment	$197M	n/a	n/a
Bushiroad	$191M	0.5x	n/a
STV Group	$175M	0.7x	5.1x
Edel	$164M	n/a	n/a
Huanxi Media Group	$158M	35.9x	n/a
RS Group Thailand	$149M	n/a	n/a
GMM Grammy	$149M	n/a	n/a
Panorama Studios	$148M	n/a	n/a
Tripar Multivsion Plus	$137M	n/a	n/a
HIM International Music	$136M	n/a	n/a
WYSIWYG Studios	$134M	n/a	n/a
Media Matrix Worldwide	$133M	n/a	n/a
AVE	$129M	n/a	n/a
Dexter Studios	$122M	n/a	n/a
The ONE Enterprise	$117M	0.6x	2.1x
GHY Culture & Media	$114M	n/a	n/a
Avex	$108M	0.1x	n/a
Marvelous	$107M	0.5x	n/a
Showbox	$105M	n/a	n/a
Basilic Fly Studio	$104M	n/a	n/a
Mei Ah Enter Group	$104M	n/a	n/a
Artist Studio	$102M	n/a	n/a
Kino Polska TV	$98.5M	1.2x	3.8x
EuropaCorp	$97.9M	2.6x	28.6x
KeyHolder	$95.6M	12.8x	n/a
Hony Media Gr	$92.9M	n/a	n/a
Giantstep	$90.0M	n/a	n/a
Grandtech CG Systems	$88.5M	8.5x	n/a
Daewon Media	$85.3M	n/a	n/a
AI-Media	$80.4M	1.9x	26.6x
Ihlas Haber Ajansi	$79.5M	n/a	n/a
Moment Group	$77.0M	n/a	n/a
Kuvva Gida	$76.0M	n/a	n/a
KidariStudio	$71.0M	n/a	n/a
MNC Asia Holding	$70.8M	n/a	n/a
Notorious Pictures	$62.4M	n/a	n/a
Casta Diva Gr	$53.4M	0.4x	3.8x
Stream Media	$52.3M	n/a	n/a
Leone Film Group	$51.6M	0.9x	1.3x
Taiwan Television	$51.1M	n/a	n/a
Beaglee	$49.7M	0.4x	2.6x
Boat Rocker Media	$49.4M	0.4x	n/a
Lucisano Media Group	$47.5M	0.8x	1.8x
Broadmedia	$46.3M	0.4x	n/a
Thunderbird Entertainment	$42.9M	0.3x	3.2x
PAL Next	$41.2M	3.4x	7.8x
Kartoon Studios	$37.8M	n/a	n/a
Dnxcorp	$33.9M	n/a	n/a
Dolphin Entertainment	$30.8M	0.6x	16.8x
GD Culture Group	$28.3M	n/a	n/a
Deltamac (Taiwan) Co.	$24.9M	n/a	n/a
Id-entity	$22.1M	0.8x	4.5x
Intertainment	$21.9M	n/a	n/a
Xilam Films	$20.9M	0.7x	3.0x
Enthusiast Gaming	$17.8M	0.3x	13.2x
Zinc Media	$17.1M	0.4x	7.5x
Your Family Entertainment	$17.0M	5.3x	-46.8x
Platige Image	$16.8M	n/a	n/a
One Media iP Group	$12.4M	2.2x	4.5x
Mondo TV	$10.0M	n/a	n/a
Nexar Group	$6.5M	n/a	n/a
Goodbye Kansas Gr	$5.5M	n/a	n/a
Workpoint Entertainment	$4.4M	0.1x	0.6x
Red Carpet Media Gr	$3.6M	n/a	n/a
SPORTTOTAL	$1.8M	n/a	n/a
Color Star Tech	$1.7M	n/a	n/a
tmc Content Gr	$1.5M	n/a	n/a
BloomZ	$1.3M	n/a	n/a
Mavshack	$0.1M	n/a	n/a
Amuse	-$32.4M	n/a	n/a
Inkeverse Group	-$56.4M	-0.1x	n/a
KT Alpha	-$68.4M	n/a	n/a