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	$511B	12.4x	42.1x
Disney	$238B	2.5x	12.6x
Universal Music	$61.1B	4.5x	20.2x
Warner Bros. Discovery	$58.4B	1.5x	6.5x
Roblox	$56.6B	11.8x	60.9x
Paramount Global	$21.5B	0.7x	7.2x
Warner Music Group	$17.6B	2.7x	12.5x
TKO	$15.4B	4.4x	11.3x
Nexstar Media Group	$11.4B	2.2x	6.3x
Toho	$8.3B	3.8x	15.1x
HYBE	$8.1B	4.6x	30.8x
Banijay Group	$8.0B	1.4x	8.1x
RTL Group	$6.7B	0.9x	7.0x
Gray Media	$6.7B	1.9x	6.9x
Enlight Media	$6.4B	17.2x	31.7x
Bilibili	$6.3B	1.6x	16.3x
Vivendi	$6.2B	18.3x	-130.2x
iHeartMedia	$5.8B	1.5x	8.3x
Square Enix	$5.8B	2.6x	17.0x
CD Projekt	$5.5B	22.9x	48.0x
FUJI Media Holdings	$5.3B	1.4x	21.9x
TBS Holdings	$4.7B	1.7x	18.2x
Sinclair	$4.7B	1.4x	6.7x
ITV plc	$4.4B	0.9x	5.8x
Nippon Television	$4.4B	1.4x	9.2x
Wanda Film	$4.2B	2.3x	13.5x
ProSiebenSat.1 Media	$3.9B	0.9x	6.3x
Toei Animation	$3.7B	5.4x	16.5x
Canal+	$3.4B	0.5x	3.9x
Perfect World Co.	$3.2B	3.8x	110.8x
MediaForEurope	$3.1B	0.9x	3.3x
Alibaba Pictures Group	$2.7B	2.9x	33.1x
China Literature	$2.6B	2.3x	24.9x
Oriental Pearl Group	$2.5B	2.3x	8.2x
CJ ENM	$2.2B	0.6x	1.9x
COL Group	$2.1B	12.5x	-163.0x
Alpha	$2.1B	5.4x	57.2x
SM Entertainment	$2.0B	2.6x	16.2x
MNC Digital Entertainment	$2.0B	n/a	n/a
AMC Networks	$1.8B	0.8x	3.9x
Shanghai Film Group	$1.8B	15.7x	50.7x
Imax	$1.7B	4.5x	11.7x
Shochiku	$1.7B	2.9x	n/a
JYP Entertainment	$1.7B	3.5x	15.0x
Believe	$1.6B	1.4x	19.7x
Anycolor	$1.6B	5.5x	13.9x
Zhejiang Sunriver Culture	$1.6B	10.5x	24.7x
MD Entertainment	$1.5B	n/a	n/a
Groupe M6	$1.5B	1.0x	4.3x
TF1	$1.5B	0.6x	1.9x
TV Asahi	$1.5B	0.7x	7.3x
Toei Co.	$1.4B	1.2x	5.3x
Bona Film Group	$1.4B	6.1x	-23.3x
Hengdian Entertainment	$1.4B	4.5x	16.0x
Zhejiang Huace Film & TV	$1.4B	4.6x	30.1x
China Film Group	$1.4B	2.1x	15.4x
Hubei Radio & Television	$1.2B	n/a	n/a
Saregama India	$1.2B	8.4x	34.7x
Zee Entertainment	$1.2B	1.2x	8.0x
Shaanxi BC & TV Network	$1.1B	n/a	n/a
Huayi Brothers	$1.1B	9.9x	33.0x
YG Entertainment	$973M	3.0x	32.7x
Tips Music	$941M	24.7x	37.4x
Huawen Media Group	$894M	n/a	n/a
StudioDragon	$878M	2.0x	6.5x
Cover	$873M	2.8x	13.3x
China Television Media	$846M	n/a	n/a
WildBrain	$682M	1.9x	11.5x
China Star Entertainment	$643M	n/a	n/a
Webtoon	$634M	0.5x	13.4x
Emtek	$612M	n/a	n/a
Prime Focus	$595M	n/a	n/a
Zhejiang Talent TV & Film	$588M	n/a	n/a
Beijing Jingxi	$490M	n/a	n/a
Beijing Baination	$486M	4.2x	n/a
H & R Century Union	$478M	n/a	n/a
TV Tokyo Holdings	$445M	0.4x	5.3x
Surya Citra Media	$428M	1.0x	5.9x
Reading International	$402M	1.9x	40.8x
MDTV Media Technologies	$397M	n/a	n/a
SAMG Entertainment	$390M	4.1x	28.0x
Television Broadcasts Ltd	$379M	0.9x	8.9x
CuriosityStream	$353M	6.4x	-121.1x
Highlight Communications	$350M	0.7x	13.5x
GMA Network	$350M	n/a	n/a
ABS-CBN	$346M	n/a	n/a
Kaiser (China) Culture	$337M	n/a	n/a
TVZone Media	$334M	n/a	n/a
Funshine Culture Group	$334M	4.1x	15.4x
GREE Holdings	$331M	0.8x	n/a
SOOP	$315M	1.0x	3.0x
Imagica Group	$310M	0.5x	n/a
Secuoya Grupo	$310M	n/a	n/a
NRJ Group	$298M	0.7x	3.9x
Bushiroad	$259M	0.7x	n/a
Gaumont	$246M	n/a	n/a
Acast	$245M	1.2x	46.7x
Alliance Entertainment	$240M	0.2x	n/a
Mono Next	$226M	n/a	n/a
MNC Media	$220M	n/a	n/a
IG Port	$207M	2.1x	12.3x
Huanxi Media Group	$203M	46.6x	n/a
MNC Asia Holding	$195M	n/a	n/a
STV Group	$182M	0.7x	5.3x
Media Matrix Worldwide	$182M	n/a	n/a
Panorama Studios	$166M	n/a	n/a
Edel	$164M	n/a	n/a
Cube Entertainment	$156M	n/a	n/a
WYSIWYG Studios	$153M	n/a	n/a
RS Group Thailand	$136M	n/a	n/a
HIM International Music	$133M	n/a	n/a
Tripar Multivsion Plus	$132M	n/a	n/a
Avex	$132M	0.1x	n/a
Dexter Studios	$128M	n/a	n/a
GMM Grammy	$128M	n/a	n/a
AVE	$126M	n/a	n/a
GHY Culture & Media	$123M	n/a	n/a
Basilic Fly Studio	$122M	n/a	n/a
Artist Studio	$110M	n/a	n/a
Ihlas Haber Ajansi	$108M	n/a	n/a
Marvelous	$104M	0.5x	n/a
EuropaCorp	$102M	2.7x	28.4x
Showbox	$101M	n/a	n/a
Mei Ah Enter Group	$98.6M	n/a	n/a
KeyHolder	$94.8M	12.7x	n/a
Giantstep	$93.1M	n/a	n/a
Hony Media Gr	$92.2M	n/a	n/a
Kino Polska TV	$91.8M	1.1x	3.6x
The ONE Enterprise	$89.6M	0.4x	1.6x
Daewon Media	$89.4M	n/a	n/a
Tohokushinsha Film	$84.4M	0.3x	n/a
Grandtech CG Systems	$82.5M	7.8x	n/a
Moment Group	$80.7M	n/a	n/a
Kuvva Gida	$79.3M	n/a	n/a
KidariStudio	$78.2M	n/a	n/a
AI-Media	$67.8M	1.6x	24.1x
Notorious Pictures	$61.7M	n/a	n/a
Stream Media	$56.2M	n/a	n/a
Broadmedia	$55.3M	0.5x	n/a
Sports Entertainment Group	$54.1M	n/a	n/a
Casta Diva Gr	$53.9M	0.4x	3.8x
Leone Film Group	$52.3M	0.9x	1.3x
Taiwan Television	$49.8M	n/a	n/a
Lucisano Media Group	$47.7M	0.8x	1.8x
Kartoon Studios	$47.6M	n/a	n/a
PAL Next	$47.6M	3.6x	7.8x
Beaglee	$47.1M	0.4x	2.5x
GD Culture Group	$45.3M	n/a	n/a
Thunderbird Entertainment	$45.0M	0.3x	3.3x
Dnxcorp	$38.5M	n/a	n/a
Boat Rocker Media	$38.0M	0.3x	n/a
Dolphin Entertainment	$32.6M	0.6x	19.3x
Your Family Entertainment	$23.5M	7.3x	-80.3x
Id-entity	$22.9M	0.9x	4.9x
Intertainment	$22.5M	n/a	n/a
Xilam Films	$20.8M	0.7x	3.0x
Deltamac (Taiwan) Co.	$20.4M	n/a	n/a
Platige Image	$17.5M	n/a	n/a
Zinc Media	$17.2M	0.4x	7.3x
Enthusiast Gaming	$16.8M	0.3x	24.1x
One Media iP Group	$12.5M	2.2x	4.5x
Mondo TV	$12.4M	n/a	n/a
Goodbye Kansas Gr	$5.1M	n/a	n/a
Nexar Group	$4.2M	n/a	n/a
Red Carpet Media Gr	$3.8M	n/a	n/a
SPORTTOTAL	$2.4M	n/a	n/a
Color Star Tech	$1.7M	n/a	n/a
BloomZ	$1.4M	n/a	n/a
Mavshack	$0.1M	n/a	n/a
tmc Content Gr	-$0.2M	n/a	n/a
Workpoint Entertainment	-$1.6M	-0.0x	-0.2x
Amuse	-$31.0M	-0.1x	n/a
KT Alpha	-$59.7M	n/a	n/a
Inkeverse Group	-$68.5M	-0.1x	n/a