| Ticker | Company | Zen Rating | Price | Value | Graham Fair Value | Graham Fair Value % | P/E | Forward P/E | P/S | P/B | PEG | Free Cash Flow | Free Cash Flow Yield | Book Value | BVPS | EV | EV/EBITDA |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| ROKU | ROKU INC | $126.67 | $33.16 | 282.05% | 92.46x | 53.91x | 3.76x | 7.00x | 1.72x | $537.64M | 2.88% | $2.67B | 18.11 | $17.46B | 30.79 | ||
| WMG | WARNER MUSIC GROUP CORP | $31.04 | $14.39 | 115.72% | 36.52x | 22.96x | 2.27x | 21.94x | 1.11x | $729.00M | 4.50% | $738.00M | 1.41 | $20.39B | 17.40 | ||
| CNK | CINEMARK HOLDINGS INC | $27.47 | $19.11 | 43.77% | 18.56x | 12.92x | 0.98x | 8.42x | 0.87x | $263.40M | 8.36% | $381.10M | 3.32 | $5.94B | 10.75 | ||
| SBGI | SINCLAIR INC | $14.18 | $5.77 | 145.65% | 15.09x | 12.93x | 0.31x | 2.19x | 7.64x | $154.00M | 15.39% | $467.00M | 6.62 | $4.69B | 13.89 | ||
| NWSA | NEWS CORP | $27.04 | N/A | N/A | 13.32x | 24.47x | 1.74x | 1.71x | N/A | $647.00M | 4.31% | $8.79B | 15.83 | $15.81B | 8.32 | ||
| NFLX | NETFLIX INC | $88.25 | $31.60 | 179.25% | 28.02x | 24.11x | 7.95x | 11.94x | 2.13x | $11.89B | 3.19% | $31.13B | 7.37 | $373.88B | 10.97 | ||
| SIRI | SIRIUS XM HOLDINGS INC | $26.75 | $24.65 | 8.51% | 10.66x | 8.45x | 1.05x | 0.77x | 0.85x | $1.36B | 15.11% | $11.73B | 34.91 | $18.68B | 8.64 | ||
| DIS | WALT DISNEY CO | $108.66 | $54.41 | 99.70% | 17.33x | 16.21x | 1.97x | 1.74x | 1.87x | $7.11B | 3.71% | $108.71B | 61.56 | $230.37B | 12.97 | ||
| VSNT | VERSANT MEDIA GROUP INC | $40.78 | N/A | N/A | N/A | 7.91x | 0.88x | 0.57x | N/A | $1.86B | 31.55% | $10.29B | 71.39 | $5.77B | 2.57 | ||
| IMAX | IMAX CORP | $35.64 | $15.40 | 131.36% | 52.41x | 20.68x | 4.76x | 5.83x | 1.06x | $89.93M | 4.66% | $335.46M | 6.20 | $2.10B | 17.51 | ||
| FOXA | FOX CORP | $62.69 | $34.10 | 83.83% | 14.86x | 13.45x | 1.64x | 2.44x | 1.97x | $2.31B | 8.51% | $10.93B | 25.24 | $31.26B | 9.90 | ||
| AMCX | AMC GLOBAL MEDIA INC | $8.56 | N/A | N/A | 4.26x | 4.75x | 0.16x | 0.37x | N/A | $272.37M | 71.64% | $981.87M | 22.10 | $1.72B | 1.37 | ||
| MCS | MARCUS CORP | $18.29 | $5.49 | 233.44% | 39.76x | 35.61x | 0.74x | 1.27x | 2.14x | $38.11M | 6.78% | $441.17M | 14.36 | $897.57M | 9.82 | ||
| RSVR | RESERVOIR MEDIA INC | $10.18 | $1.12 | 811.85% | 113.11x | 90.73x | 3.94x | 1.79x | 5.66x | $50.09M | 7.50% | $373.61M | 5.70 | $1.11B | 17.28 | ||
| SPHR | SPHERE ENTERTAINMENT CO | $136.73 | N/A | N/A | 43.54x | -50.73x | 3.70x | 2.18x | N/A | $333.50M | 6.80% | $2.25B | 62.66 | $5.20B | 8.97 | ||
| NXST | NEXSTAR MEDIA GROUP INC | $194.52 | $125.17 | 55.41% | 63.99x | 7.42x | 1.19x | 2.86x | 0.62x | $743.00M | 12.59% | $2.06B | 68.01 | $11.99B | 8.95 | ||
| PSKY | PARAMOUNT SKYDANCE CORP | $10.76 | N/A | N/A | N/A | 12.78x | N/A | 1.03x | N/A | N/A | N/A | $11.71B | 10.46 | $26.70B | N/A | ||
| HUYA | HUYA INC | $3.20 | N/A | N/A | -44.44x | 2.99x | 0.77x | 0.99x | N/A | -$50.28M | -6.88% | $721.37M | 3.15 | $615.02M | 508.36 | ||
| MSGS | MADISON SQUARE GARDEN SPORTS CORP | $332.52 | N/A | N/A | -481.91x | -938.00x | 7.50x | -28.37x | N/A | -$480.00k | -0.01% | -$282.08M | -11.67 | $9.11B | 501.30 | ||
| TKO | TKO GROUP HOLDINGS INC | $187.51 | $55.66 | 236.89% | 65.56x | 34.40x | 2.86x | 10.62x | 1.63x | $1.70B | 11.71% | $3.38B | 43.66 | $39.08B | 35.97 | ||
| LVO | LIVEONE INC | $5.39 | N/A | N/A | -2.35x | -6.93x | 0.80x | -3.31x | N/A | -$16.21M | -26.14% | -$18.97M | -1.65 | $69.44M | -3.77 | ||
| LYV | LIVE NATION ENTERTAINMENT INC | $165.75 | N/A | N/A | -93.64x | 117.17x | 1.50x | -280.06x | N/A | $1.21B | 3.15% | -$139.40M | -0.60 | $40.55B | 37.47 | ||
| AENT | ALLIANCE ENTERTAINMENT HOLDING CORP | $7.31 | N/A | N/A | 16.61x | 19.91x | 0.35x | 6.90x | N/A | -$1.38M | -0.37% | $117.58M | 2.31 | $916.94M | 18.23 | ||
| AMC | AMC ENTERTAINMENT HOLDINGS INC | $1.52 | N/A | N/A | -1.45x | -3.52x | 0.16x | -0.48x | N/A | -$123.60M | -15.07% | -$1.93B | -3.57 | $8.48B | 34.27 | ||
| LION | LIONSGATE STUDIOS CORP | $12.38 | N/A | N/A | N/A | 47.65x | N/A | -2.81x | N/A | N/A | N/A | -$1.28B | -4.40 | $5.33B | N/A | ||
| IQ | IQIYI INC | $1.21 | N/A | N/A | -40.33x | -205.08x | 0.29x | 0.61x | N/A | -$2.73M | -0.25% | $1.93B | 2.00 | $2.74B | 2.62 | ||
| STRZ | STARZ ENTERTAINMENT CORP | $20.10 | N/A | N/A | -1.20x | -10.07x | 0.27x | 0.70x | N/A | $70.00M | 20.73% | $478.70M | 28.49 | $849.67M | -149.06 | ||
| SLMT | BRERA HOLDINGS PLC | $0.66 | N/A | N/A | -0.30x | N/A | 0.70x | 0.15x | N/A | -$5.15M | -411.36% | $10.48M | 5.52 | $4.06M | -1.06 | ||
| ANGX | ANGEL STUDIOS INC | $2.99 | N/A | N/A | -0.74x | -6.54x | 0.45x | 162.87x | N/A | -$83.52M | -100.00% | $2.95M | 0.11 | $490.47M | -5.19 | ||
| GAIA | GAIA INC | $2.48 | N/A | N/A | -13.05x | -20.26x | 0.62x | 0.72x | N/A | -$776.00k | -1.25% | $87.02M | 3.48 | $64.27M | 4.39 | ||
| MANU | MANCHESTER UNITED PLC | $19.13 | N/A | N/A | -273.29x | -66.22x | 3.72x | 12.80x | N/A | -$307.59M | -9.33% | $257.76M | 1.50 | $4.29B | 11.49 | ||
| PLAY | DAVE & BUSTER's ENTERTAINMENT INC | $10.47 | N/A | N/A | -7.48x | -48.88x | 0.17x | 3.99x | N/A | -$100.60M | -27.72% | $91.20M | 2.63 | $3.43B | 9.39 | ||
| CNVS | CINEVERSE CORP | $2.63 | N/A | N/A | -5.06x | -46.88x | 0.91x | 1.33x | N/A | -$11.54M | -22.81% | $38.57M | 2.01 | $57.76M | -17.30 | ||
| BATRA | ATLANTA BRAVES HOLDINGS INC | $55.34 | N/A | N/A | -149.57x | 358.19x | 4.83x | 6.72x | N/A | -$119.81M | -3.39% | $526.05M | 8.23 | $4.26B | 43.55 | ||
| ZNB | ZETA NETWORK GROUP | $1.67 | N/A | N/A | -0.00x | N/A | 0.00x | 0.00x | N/A | -$11.74M | -182,286.60% | $23.32M | 6,056.12 | $3.18M | -0.09 | ||
| CPOP | POP CULTURE GROUP CO LTD | $0.31 | N/A | N/A | -0.64x | N/A | 0.04x | 0.25x | N/A | $180.27k | 4.14% | $21.58M | 1.53 | $55.24M | -13.42 | ||
| AGAE | ALLIED GAMING & ENTERTAINMENT INC | $0.52 | N/A | N/A | -0.95x | N/A | 2.50x | 0.38x | N/A | -$4.25M | -21.35% | $52.38M | 1.37 | $43.88M | -2.24 | ||
| TOON | KARTOON STUDIOS INC | $0.64 | N/A | N/A | -1.31x | N/A | 0.82x | 1.38x | N/A | -$11.56M | -35.83% | $26.21M | 0.52 | $51.60M | -2.54 | ||
| NIPG | NIP GROUP INC | $0.63 | N/A | N/A | -0.21x | -3.64x | 0.40x | 1.00x | N/A | -$15.86M | -31.38% | $88.31M | 1.10 | $128.83M | -0.54 | ||
| MPU | MEGA MATRIX INC | $0.60 | N/A | N/A | -0.80x | N/A | 1.05x | 2.25x | N/A | -$9.91M | -36.23% | $18.07M | 0.40 | $33.35M | -1.14 | ||
| LFS | LEIFRAS CO LTD | $2.22 | $1.39 | 59.66% | 20.18x | N/A | 0.76x | 4.99x | 0.98x | $2.68M | 4.77% | $11.64M | 0.46 | $48.81M | 10.34 | ||
| RDI | READING INTERNATIONAL INC | $1.08 | N/A | N/A | -1.74x | -5.57x | 0.12x | -1.35x | N/A | $35.59M | 145.46% | -$18.24M | -0.81 | $372.64M | 9.00 | ||
| KWM | K WAVE MEDIA LTD | $0.31 | N/A | N/A | N/A | N/A | 39.25x | -13.15x | N/A | -$5.80M | -29.30% | -$1.51M | -0.02 | $23.20M | -1.82 | ||
| FTRK | FAST TRACK GROUP | $0.40 | N/A | N/A | -7.82x | N/A | 5.87x | 0.92x | N/A | -$6.20M | -71.18% | $9.43M | 0.43 | $3.66M | -3.38 | ||
| ANGH | ANGHAMI INC | $3.65 | N/A | N/A | -0.28x | N/A | 0.33x | 1.21x | N/A | -$35.85M | -108.36% | $27.34M | 3.02 | $10.95M | -0.15 | ||
| WBD | WARNER BROS DISCOVERY INC | $27.12 | N/A | N/A | -38.74x | -435.31x | 1.82x | 2.09x | N/A | $2.31B | 3.42% | $32.58B | 13.07 | $97.20B | 14.99 | ||
| FWONA | LIBERTY MEDIA CORP | $85.71 | N/A | N/A | N/A | 56.72x | 4.53x | 2.78x | N/A | $778.00M | 3.62% | $7.73B | 30.85 | $25.17B | 17.14 |