Endeavor Group Holdings, Inc. Peer Comparison
| Metric | Value | Ranking | |||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Market Cap | $10.7 Billion | 7/13 | LYV $34.5B |
FWONK $31.7B |
FWONA $31.6B |
NWSA $17.6B |
WMG $17.5B |
NWS $17.5B |
EDR $10.7B |
WWE $8.4B |
MSGS $5.0B |
MANU $2.7B |
BATRK $2.5B |
BATRA $2.5B |
MCS $672.9M |
| Gross Margin | 46% | 8/13 | NWS 100% |
NWSA 100% |
LYV 100% |
MANU 100% |
MSGS 97% |
MCS 76% |
WMG 48% |
EDR 46% |
WWE 44% |
FWONK 39% |
FWONA 39% |
BATRK 22% |
BATRA 22% |
| Profit Margin | -13% | 11/13 | WMG 27% |
WWE 13% |
NWS 10% |
NWSA 10% |
MCS 10% |
LYV 6% |
BATRK 3% |
BATRA 3% |
MANU 1% |
MSGS -3% |
EDR -13% |
FWONK -100% |
FWONA -100% |
| EBITDA margin | -6% | 11/13 | MANU 55% |
WWE 27% |
MCS 18% |
NWS 14% |
LYV 10% |
WMG 9% |
BATRK 7% |
BATRA 7% |
NWSA 0% |
MSGS -4% |
EDR -6% |
FWONK -257% |
FWONA -257% |
| Quarterly Revenue | $2.0 Billion | 4/13 | LYV $7.7B |
NWSA $2.6B |
NWS $2.2B |
EDR $2.0B |
WMG $1.6B |
FWONK $911.0M |
FWONA $911.0M |
WWE $410.3M |
MSGS $357.8M |
BATRK $290.7M |
BATRA $290.7M |
MCS $232.7M |
MANU $183.4M |
| Quarterly Earnings | -$264.7 Million | 11/13 | LYV $451.8M |
WMG $435.0M |
NWSA $264.0M |
NWS $215.0M |
WWE $52.0M |
MCS $23.3M |
BATRK $9.8M |
BATRA $9.8M |
MANU $1.7M |
MSGS -$11.6M |
EDR -$264.7M |
FWONK -$2.4B |
FWONA -$2.4B |
| Quarterly Free Cash Flow | $0 Million | 7/13 | FWONK $576.7M |
FWONA $576.7M |
NWS $152.0M |
MSGS $62.1M |
WWE $31.1M |
MCS $12.0M |
EDR -$0 |
BATRK -$11.6M |
BATRA -$11.6M |
NWSA -$31.0M |
MANU -$193.2M |
LYV -$873.6M |
WMG -$0 |
| Trailing 4 Quarters Revenue | $7.2 Billion | 4/13 | LYV $23.3B |
NWSA $10.2B |
NWS $9.8B |
EDR $7.2B |
WMG $6.4B |
FWONK $3.7B |
FWONA $3.7B |
WWE $1.3B |
MSGS $1.1B |
MANU $830.4M |
MCS $708.8M |
BATRK $678.4M |
BATRA $678.4M |
| Trailing 4 Quarters Earnings | -$647.1 Million | 11/13 | LYV $7.7B |
NWSA $2.6B |
NWS $2.2B |
EDR $2.0B |
WMG $1.6B |
FWONK $911.0M |
FWONA $911.0M |
WWE $410.3M |
MSGS $357.8M |
BATRK $290.7M |
BATRA $290.7M |
MCS $232.7M |
MANU $183.4M |
| Quarterly Earnings Growth | -282% | 11/13 | WMG 186% |
MANU 105% |
NWSA 100% |
MCS 91% |
WWE 6% |
LYV -7% |
NWS -42% |
BATRK -97% |
BATRA -97% |
MSGS -181% |
EDR -282% |
FWONK -715% |
FWONA -715% |
| Annual Earnings Growth | -157% | 11/13 | NWSA 363% |
MSGS 286% |
WMG 60% |
NWS -27% |
WWE -27% |
LYV -64% |
BATRK -115% |
BATRA -115% |
MCS -119% |
MANU -149% |
EDR -157% |
FWONK -401% |
FWONA -401% |
| Quarterly Revenue Growth | 51% | 1/13 | EDR 51% |
WWE 25% |
MCS 11% |
MSGS 9% |
NWSA 3% |
WMG 3% |
LYV -6% |
MANU -9% |
NWS -13% |
FWONK -72% |
FWONA -72% |
BATRK -91% |
BATRA -91% |
| Annual Revenue Growth | 28% | 2/13 | MSGS 134% |
EDR 28% |
NWSA 4% |
WMG 2% |
WWE 1% |
MANU -2% |
NWS -3% |
LYV -7% |
MCS -15% |
FWONK -32% |
FWONA -32% |
BATRK -83% |
BATRA -83% |
| Cash On Hand | $1.0 Billion | 5/13 | LYV $5.5B |
FWONK $3.1B |
FWONA $3.1B |
NWSA $1.8B |
EDR $1.0B |
WMG $694.0M |
WWE $317.7M |
MANU $191.7M |
NWS $58.0M |
MCS $33.0M |
BATRK -$0 |
BATRA -$0 |
MSGS -$0 |
| Short Term Debt | $2.4 Billion | 1/13 | EDR $2.4B |
LYV $749.1M |
MANU $298.4M |
NWSA $194.0M |
BATRK $137.6M |
BATRA $137.6M |
FWONK $76.0M |
FWONA $76.0M |
MSGS $49.9M |
WMG $45.0M |
NWS $32.0M |
MCS $27.3M |
WWE $18.3M |
| Long Term Debt | $3.3 Billion | 6/13 | LYV $7.4B |
FWONK $4.3B |
FWONA $4.3B |
WMG $4.2B |
NWSA $3.7B |
EDR $3.3B |
MSGS $1.0B |
NWS $809.0M |
MANU $628.1M |
BATRK $606.0M |
BATRA $606.0M |
WWE $396.4M |
MCS $388.4M |
| PE | -1.00 | 7/13 | LYV 79.35 |
MSGS 64.06 |
WWE 46.66 |
NWSA 35.18 |
NWS 31.23 |
WMG 21.20 |
EDR -1.00 |
FWONK -1.00 |
BATRK -1.00 |
FWONA -1.00 |
MCS -1.00 |
BATRA -1.00 |
MANU -1.00 |
| PS | 1.49 | 11/13 | FWONK 8.63 |
FWONA 8.60 |
WWE 6.24 |
MSGS 4.72 |
BATRK 3.63 |
BATRA 3.61 |
WMG 2.73 |
MANU 2.52 |
NWS 1.78 |
NWSA 1.73 |
EDR 1.49 |
LYV 1.48 |
MCS 0.95 |
| PB | 1.02 | 10/13 | LYV 37.13 |
WMG 25.97 |
NWS 20.02 |
MANU 14.14 |
WWE 9.21 |
FWONK 4.26 |
FWONA 4.24 |
NWSA 1.92 |
MCS 1.46 |
EDR 1.02 |
BATRK 0.00 |
BATRA 0.00 |
MSGS 0.00 |
| PC | 10.70 | 6/13 | NWS 301.01 |
WWE 26.35 |
WMG 25.26 |
MCS 20.36 |
MANU 14.01 |
EDR 10.70 |
FWONK 10.39 |
FWONA 10.36 |
NWSA 9.89 |
LYV 6.29 |
BATRK -1.00 |
BATRA -1.00 |
MSGS -1.00 |
| Liabilities to Equity | 2.44 | 4/13 | LYV 65.35 |
WMG 16.37 |
MANU 10.09 |
EDR 2.44 |
BATRK 1.91 |
BATRA 1.91 |
NWS 1.52 |
NWSA 0.94 |
FWONK 0.77 |
FWONA 0.77 |
WWE 0.66 |
MSGS 0.00 |
MCS -0.92 |
| ROA | -0.03 | 6/13 | NWS 25% | WWE 12% | WMG 9% | NWSA 3% | LYV 2% | EDR -3% | MANU -7% | FWONK -17% | FWONA -17% | MCS -29% | MSGS -100% | BATRK -110% | BATRA -110% |
| ROE | -0.15 | 9/13 | WMG 160% |
LYV 151% |
NWS 64% |
WWE 20% |
NWSA 6% |
MCS -2% |
BATRK -8% |
BATRA -8% |
EDR -15% |
MSGS -29% |
FWONK -30% |
FWONA -30% |
MANU -74% |
| Current Ratio | 2.02 | 5/13 | WWE 2.52 |
FWONK 2.30 |
FWONA 2.30 |
NWSA 2.18 |
EDR 2.02 |
NWS 1.66 |
MANU 1.10 |
WMG 1.08 |
LYV 1.05 |
BATRK 0.04 |
BATRA 0.04 |
MSGS 0.00 |
MCS -0.08 |
| Quick Ratio | 0.10 | 6/13 | LYV 79.35 |
MSGS 64.06 |
WWE 46.66 |
NWSA 35.18 |
NWS 31.23 |
WMG 21.20 |
EDR -1.00 |
FWONK -1.00 |
BATRK -1.00 |
FWONA -1.00 |
MCS -1.00 |
BATRA -1.00 |
MANU -1.00 |
| Long Term Debt to Equity | 0.78 | 8/13 | LYV} 25.84 |
WMG} 8.19 |
MANU} 3.31 |
BATRK} 1.14 |
BATRA} 1.14 |
NWS} 0.93 |
MCS} 0.84 |
EDR} 0.78 |
FWONK} 0.58 |
FWONA} 0.58 |
NWSA} 0.45 |
WWE} 0.44 |
MSGS} -3.74 |
| Debt to Equity | 1.34 | 6/13 | LYV 28.44 |
WMG 8.28 |
MANU 4.88 |
BATRK 1.40 |
BATRA 1.40 |
EDR 1.34 |
NWS 0.96 |
MCS 0.90 |
FWONK 0.59 |
FWONA 0.59 |
NWSA 0.48 |
WWE 0.46 |
MSGS -3.93 |
| Burn Rate | 1.01 | 5/13 | LYV 166.04 |
MANU 1.97 |
FWONK 1.19 |
FWONA 1.19 |
EDR 1.01 |
BATRK 0.00 |
BATRA 0.00 |
MSGS 0.00 |
NWS -0.33 |
WMG -2.73 |
WWE -10.06 |
NWSA -27.01 |
MCS -34.94 |
| Cash to Cap | 0.09 | 5/13 | LYV 0.16 |
FWONK 0.10 |
NWSA 0.10 |
FWONA 0.10 |
EDR 0.09 |
MANU 0.07 |
MCS 0.05 |
WWE 0.04 |
WMG 0.04 |
NWS 0.00 |
BATRK 0.00 |
BATRA 0.00 |
MSGS 0.00 |
| CCR | 0.00 | 4/13 | NWS 0.71 |
WWE 0.60 |
MCS 0.52 |
EDR 0.00 |
NWSA -0.12 |
FWONK -0.24 |
FWONA -0.24 |
BATRK -1.18 |
BATRA -1.18 |
LYV -1.93 |
MSGS -5.36 |
MANU -113.41 |
WMG |
| EV to EBITDA | -124.85 | 11/13 | BATRK} 168.47 |
BATRA} 167.97 |
WMG} 147.72 |
WWE} 77.47 |
NWS} 58.09 |
MANU} 50.91 |
LYV} 49.82 |
MCS} 24.59 |
FWONA} -14.05 |
FWONK} -14.09 |
EDR} -124.85 |
MSGS} -405.02 |
NWSA} -6583.41 |
| EV to Revenue | 2.14 | 9/13 | FWONK 8.98 |
FWONA 8.96 |
WWE 6.32 |
MSGS 5.72 |
MANU 4.84 |
BATRK 4.72 |
BATRA 4.71 |
WMG 3.29 |
EDR 2.14 |
NWSA 1.94 |
NWS 1.86 |
LYV 1.60 |
MCS 1.49 |