G5 Entertainment Valuation
Is U3I undervalued compared to its fair value, analyst forecasts and its price relative to the market?
Valuation Score
5/6Valuation Score 5/6
Below Fair Value
Significantly Below Fair Value
Price-To-Earnings vs Peers
Price-To-Earnings vs Industry
Price-To-Earnings vs Fair Ratio
Analyst Forecast
Share Price vs Fair Value
What is the Fair Price of U3I when looking at its future cash flows? For this estimate we use a Discounted Cash Flow model.
Below Fair Value: U3I (€7.98) is trading below our estimate of fair value (€28.27)
Significantly Below Fair Value: U3I is trading below fair value by more than 20%.
Key Valuation Metric
Which metric is best to use when looking at relative valuation for U3I?
Other financial metrics that can be useful for relative valuation.
| What is U3I's n/a Ratio? | |
|---|---|
| n/a | 0x |
| n/a | n/a |
| Market Cap | SEK 734.67m |
| Key Statistics | |
|---|---|
| Enterprise Value/Revenue | 0.4x |
| Enterprise Value/EBITDA | 5.3x |
| PEG Ratio | 1.6x |
Price to Earnings Ratio vs Peers
How does U3I's PE Ratio compare to its peers?
| Company | Forward PE | Estimated Growth | Market Cap |
|---|---|---|---|
| Peer Average | 12.4x | ||
EDL Edel SE KGaA | 7.7x | 9.7% | €94.9m |
SYZ SYZYGY | 16x | 22.6% | €38.1m |
YOC YOC | 13.2x | 17.4% | €52.5m |
BST Bastei Lübbe | 12.5x | -1.9% | €122.8m |
U3I G5 Entertainment | 7.3x | 4.5% | €734.7m |
Price-To-Earnings vs Peers: U3I is good value based on its Price-To-Earnings Ratio (7.3x) compared to the peer average (12.4x).
Price to Earnings Ratio vs Industry
How does U3I's PE Ratio compare vs other companies in the European Entertainment Industry?
Price-To-Earnings vs Industry: U3I is good value based on its Price-To-Earnings Ratio (7.3x) compared to the European Entertainment industry average (12.3x).
Price to Earnings Ratio vs Fair Ratio
What is U3I's PE Ratio compared to its Fair PE Ratio? This is the expected PE Ratio taking into account the company's forecast earnings growth, profit margins and other risk factors.
| Fair Ratio | |
|---|---|
| Current PE Ratio | 7.3x |
| Fair PE Ratio | 11.3x |
Price-To-Earnings vs Fair Ratio: U3I is good value based on its Price-To-Earnings Ratio (7.3x) compared to the estimated Fair Price-To-Earnings Ratio (11.3x).
Analyst Price Targets
What is the analyst 12-month forecast and do we have any statistical confidence in the consensus price target?
| Date | Share Price | Average 1Y Price Target | Dispersion | High | Low | 1Y Actual price | Analysts |
|---|---|---|---|---|---|---|---|
| Current | €7.98 | €19.34 +142.4% | 34.8% | €26.08 | €12.61 | n/a | 2 |
| Oct ’25 | €8.02 | €19.34 +141.2% | 34.8% | €26.08 | €12.61 | n/a | 2 |
| Sep ’25 | €8.28 | €19.34 +133.6% | 34.8% | €26.08 | €12.61 | n/a | 2 |
| Aug ’25 | €10.82 | €20.01 +84.9% | 35.5% | €27.11 | €12.91 | n/a | 2 |
| Jul ’25 | €10.08 | €19.62 +94.6% | 31.7% | €28.09 | €13.38 | n/a | 3 |
| Jun ’25 | €12.08 | €19.52 +61.6% | 27.1% | €26.93 | €14.96 | n/a | 3 |
| May ’25 | €10.00 | €20.86 +108.6% | 27.2% | €28.89 | €16.63 | n/a | 3 |
| Apr ’25 | €11.00 | €20.86 +89.7% | 27.2% | €28.89 | €16.63 | n/a | 3 |
| Mar ’25 | €11.49 | €21.13 +83.9% | 27.2% | €29.26 | €16.85 | n/a | 3 |
| Feb ’25 | €14.32 | €22.44 +56.7% | 34.7% | €33.44 | €16.94 | n/a | 3 |
| Jan ’25 | €13.93 | €22.44 +61.1% | 34.7% | €33.44 | €16.94 | n/a | 3 |
| Dec ’24 | €13.17 | €22.44 +70.4% | 34.7% | €33.44 | €16.94 | n/a | 3 |
| Nov ’24 | €12.15 | €23.28 +91.6% | 38.6% | €36.01 | €16.92 | €7.97 | 3 |
| Oct ’24 | €13.30 | €23.31 +75.2% | 35.0% | €34.75 | €16.33 | €8.02 | 3 |
| Sep ’24 | €14.28 | €23.31 +63.2% | 35.0% | €34.75 | €16.33 | €8.28 | 3 |
| Aug ’24 | €17.44 | €23.91 +37.1% | 34.2% | €35.33 | €16.60 | €10.82 | 3 |
| Jul ’24 | €17.00 | €23.91 +40.6% | 34.2% | €35.33 | €16.60 | €10.08 | 3 |
| Jun ’24 | €16.70 | €25.34 +51.8% | 32.2% | €36.48 | €17.14 | €12.08 | 3 |
| May ’24 | €19.70 | €26.60 +35.0% | 31.7% | €37.91 | €17.63 | €10.00 | 3 |
| Apr ’24 | €18.88 | €27.29 +44.5% | 31.7% | €38.89 | €18.09 | €11.00 | 3 |
| Mar ’24 | €17.50 | €27.29 +55.9% | 31.7% | €38.89 | €18.09 | €11.49 | 3 |
| Feb ’24 | €17.02 | €27.65 +62.4% | 34.0% | €40.35 | €17.93 | €14.32 | 3 |
| Jan ’24 | €18.73 | €28.34 +51.3% | 33.3% | €40.92 | €18.19 | €13.93 | 3 |
| Dec ’23 | €18.14 | €28.34 +56.2% | 33.3% | €40.92 | €18.19 | €13.17 | 3 |
| Nov ’23 | €16.65 | €30.39 +82.5% | 38.7% | €46.50 | €18.69 | €12.15 | 3 |
Analyst Forecast: Target price is more than 20% higher than the current share price, but there are not enough analysts covering the stock to determine statistical confidence in agreement.