Dashboard
Portfolios
Watchlist
Community
Discover
Screener
Community
/
Netherlands
/
Media
/
Universal Music Group
UMG
Universal Music Group
AI Disruption And Shifting Trends Will Erode Catalog Value
AN
AnalystLowTarget
Not Invested
Consensus Narrative from 19 Analysts
Published
06 Jun 25
Updated
09 Aug 25
1
Set Fair Value
0
votes
Share
AnalystLowTarget
's Fair Value
€22.00
10.3% overvalued
intrinsic discount
09 Aug
€24.27
Loading
1Y
9.8%
7D
-1.9%
Author's Valuation
€22.0
10.3% overvalued
intrinsic discount
AnalystLowTarget Fair Value
View Valuation
Narrative
Updates
0
Valuator
Company Info
Notes
AnalystLowTarget Fair Value
€22.0
10.3% overvalued
intrinsic discount
Future estimation in
3 Years
time period
Past
Future
0
14b
2019
2021
2023
2025
2027
2028
Revenue €13.9b
Earnings €1.8b
Revenue
Profit Margin
Future PE
Revenue
% p.a.
0
Decrease
Increase
Current revenue growth rate
5.95%
Entertainment revenue growth rate
0.45%
Other Inputs & Calculation
Risk Level (Discount Rate)
Our default considers factors like the company's size, volatility, profitablity and country of operation.
Risk Level (Discount Rate)
%
0
Decrease
Increase
Current discount rate
7.22%
Calculation
€1.78b
Earnings '28
x
28.21x
PE Ratio '28
=
€50.10b
Market Cap '28
€50.10b
Market Cap '28
/
1.85b
No. shares '28
=
€27.10
Share Price '28
€27.10
Share Price '28
Discounted to 2025 @ 7.21% p.a.
=
€21.99
Fair Value '25