image
Endeavor Group Holdings, Inc. EDR
Communication Services - Entertainment - NYSE - US
Watchlist
$ 28.98
0.52 %
$ 8.93 B
Market Cap
-49.12
P/E
1. INTRINSIC VALUE

Endeavor Group Holdings, Inc. operates as an entertainment, sports, and content company in the United States, the United Kingdom, and internationally. It operates in three segments: Owned Sports Properties, Events, Experiences & Rights, and Representation. The Owned Sports Properties segment operates a portfolio of sports properties, including Ultimate Fighting Championship, Professional Bull Rider, Euroleague, and Diamond Baseball Holdings, that license broadcast and other intellectual property rights and operate exclusive live events. The Events, Experiences & Rights segment provides services to a portfolio of live events, including sporting events, fashion, art fairs and music, culinary, and lifestyle festivals. This segment also owns and operates the IMG Academy, an academic and sports training institution; and produces and distributes sports video programming.[ Read More ]

The intrinsic value of one EDR stock under the base case scenario is HIDDEN Compared to the current market price of 29 USD, Endeavor Group Holdings, Inc. is HIDDEN

EDR Intrinsic Value
HIDDEN
SHOW
2. FUNDAMENTAL ANALYSIS

Price Chart EDR

image
FINANCIALS
5.96 B REVENUE
13.14%
Growth Rates
1Year 13.14%
3Years 19.66%
5Years 10.53%
7Years 14.10%
10Years 41.56%
320 M OPERATING INCOME
78.91%
Growth Rates
1Year 78.91%
3Years 73.34%
5Years 37.83%
7Years 96.29%
10Years 30.65%
557 M NET INCOME
73.31%
Growth Rates
1Year 73.31%
3Years 42.46%
5Years 26.21%
7Years 30.12%
10Years 62.57%
394 M OPERATING CASH FLOW
-21.74%
Growth Rates
1Year -21.74%
3Years 34.65%
5Years 26.58%
7Years 43.37%
10Years 17.66%
730 M INVESTING CASH FLOW
203.68%
Growth Rates
1Year 203.68%
3Years 62.78%
5Years 45.10%
7Years 17.16%
10Years 16.10%
-734 M FINANCING CASH FLOW
-33.51%
Growth Rates
1Year -33.51%
3Years -37.81%
5Years -129.88%
7Years -8.86%
10Years -15.57%
2.03 B REVENUE
16.02%
Growth Rates
1Year 13.14%
3Years 19.66%
5Years 10.53%
7Years 14.10%
10Years 41.56%
6.98 M OPERATING INCOME
-95.43%
Growth Rates
1Year 78.91%
3Years 73.34%
5Years 37.83%
7Years 96.29%
10Years 30.65%
-186 M NET INCOME
-95.84%
Growth Rates
1Year 73.31%
3Years 42.46%
5Years 26.21%
7Years 30.12%
10Years 62.57%
186 M OPERATING CASH FLOW
-53.72%
Growth Rates
1Year -21.74%
3Years 34.65%
5Years 26.58%
7Years 43.37%
10Years 17.66%
0 INVESTING CASH FLOW
100.00%
Growth Rates
1Year 203.68%
3Years 62.78%
5Years 45.10%
7Years 17.16%
10Years 16.10%
118 M FINANCING CASH FLOW
588.12%
Growth Rates
1Year -33.51%
3Years -37.81%
5Years -129.88%
7Years -8.86%
10Years -15.57%
Balance Sheet Decomposition Endeavor Group Holdings, Inc.
image
Current Assets 3.46 B
Cash & Short-Term Investments 1.17 B
Receivables 940 M
Other Current Assets 1.36 B
Non-Current Assets 18.1 B
Long-Term Investments 398 M
PP&E 1.27 B
Other Non-Current Assets 16.4 B
Current Liabilities 2.8 B
Accounts Payable 588 M
Short-Term Debt 211 M
Other Current Liabilities 2 B
Non-Current Liabilities 7.03 B
Long-Term Debt 5.26 B
Other Non-Current Liabilities 1.77 B
EFFICIENCY
Earnings Waterfall Endeavor Group Holdings, Inc.
image
Revenue 5.96 B
Cost Of Revenue 2.44 B
Gross Profit 3.52 B
Operating Expenses 3.2 B
Operating Income 320 M
Other Expenses -238 M
Net Income 557 M
RATIOS
59.03% GROSS MARGIN
59.03%
Averages
1Year 59.03%
3Years 56.22%
5Years 53.54%
7Years 53.61%
10Years 62.52%
5.36% OPERATING MARGIN
5.36%
Averages
1Year 5.36%
3Years 1.71%
5Years 2.01%
7Years 0.74%
10Years 5.29%
5.98% NET MARGIN
5.98%
Averages
1Year 5.98%
3Years 2.85%
5Years -0.97%
7Years 0.27%
10Years 1.39%
7.45% ROE
7.45%
Averages
1Year 7.45%
3Years 1.60%
5Years -28.24%
7Years -18.02%
10Years -12.54%
1.65% ROA
1.65%
Averages
1Year 1.65%
3Years 0.85%
5Years -0.53%
7Years -0.01%
10Years 0.01%
2.34% ROIC
2.34%
Averages
1Year 2.34%
3Years -4.50%
5Years -2.01%
7Years -1.88%
10Years -0.30%
FREE CASH FLOW ANALYSIS
Free Cash Flow Analysis Endeavor Group Holdings, Inc.
image
Net Income 557 M
Depreciation & Amortization 362 M
Capital Expenditures -237 M
Stock-Based Compensation 256 M
Change in Working Capital -187 M
Others -994 M
Free Cash Flow 156 M
3. WALL STREET ANALYSTS ESTIMATES
Wall Street Analysts Price Targets Endeavor Group Holdings, Inc.
image
Wall Street analysts predict an average 1-year price target for EDR of $27.9 , with forecasts ranging from a low of $27.5 to a high of $29 .
EDR Lowest Price Target Wall Street Target
27.5 USD -5.11%
EDR Average Price Target Wall Street Target
27.9 USD -3.81%
EDR Highest Price Target Wall Street Target
29 USD 0.07%
4. DIVIDEND ANALYSIS
0.30% DIVIDEND YIELD
0.06 USD DIVIDEND PER SHARE
5. COMPETITION

Live Nation Entertainment, Inc. operates as a live entertainment company. It operates through Concerts, Ticketing, and Sponsorship & Advertising segments. The Concerts segment promotes live music events in its owned or operated venues, and in rented third-party venues; operates and manages music venues; produces music festivals; creates associated content; and offers management and other services to artists.

image
-0.128 USD
LYV
Overvalued 100.10%

Manchester United plc, together with its subsidiaries, owns and operates a professional sports team in the United Kingdom. The company operates Manchester United Football Club, a professional football club.

image
16.9 USD
MANU
Overvalued 0.44%

Warner Music Group Corp. operates as a music entertainment company in the United States, the United Kingdom, Germany, and internationally. The company operates through Recorded Music and Music Publishing segments.

image
8.8 USD
WMG
Overvalued 73.26%

Formula One Group engages in the motorsports business in the United States and internationally. It holds commercial rights for the world championship, approximately a nine-month long motor race-based competition in which teams compete for the constructors' championship and drivers compete for the drivers' championship.

image
24.7 USD
FWONA
Overvalued 66.74%

Formula One Group engages in the motorsports business in the United States and internationally. It holds commercial rights for the world championship, approximately a nine-month long motor race-based competition in which teams compete for the constructors' championship and drivers compete for the drivers' championship.

image
24.6 USD
FWONK
Overvalued 69.88%

The Liberty Braves Group, through its subsidiary, Braves Holdings, LLC, owns the Atlanta Braves Major League Baseball Club, various assets and liabilities associated with ANLBC's stadium, and mixed-use development project.

image
78.9 USD
BATRA
Undervalued 87.18%

News Corporation, a media and information services company, creates and distributes authoritative and engaging content, and other products and services for consumers and businesses worldwide.

image
17.2 USD
NWS
Overvalued 45.70%

News Corporation, a media and information services company, creates and distributes authoritative and engaging content, and other products and services for consumers and businesses worldwide.

image
17.2 USD
NWSA
Overvalued 39.87%

The Liberty Braves Group, through its subsidiary, Braves Holdings, LLC, owns the Atlanta Braves Major League Baseball Club, various assets and liabilities associated with ANLBC's stadium, and mixed-use development project.

image
79.9 USD
BATRK
Undervalued 99.38%

Madison Square Garden Sports Corp. operates as a professional sports company. The company owns and operates a portfolio of assets that consists of the New York Knickerbockers of the National Basketball Association (NBA) and the New York Rangers of the National Hockey League.

image
-196 USD
MSGS
Overvalued 189.57%

Sphere Entertainment Co. engages in the entertainment business. It produces, presents, or hosts various live entertainment events, including concerts, family shows, and special events, as well as sporting events, such as professional boxing, college basketball and hockey, professional bull riding, mixed martial arts, and esports and wrestling in its venues, including The Garden, Hulu Theater, Radio City Music Hall, and the Beacon Theatre in New York City; and The Chicago Theatre.

image
0 USD
SPHR
Overvalued 100.00%

The Marcus Corporation, together with its subsidiaries, owns and operates movie theatres, and hotels and resorts in the United States. It operates in two segments, Theatres, and Hotels and Resorts.

image
-13.2 USD
MCS
Overvalued 160.55%
6. Ownership
Insider Ownership Endeavor Group Holdings, Inc.
image
Sold
0-3 MONTHS
6.37 M USD 1
3-6 MONTHS
1.13 M USD 1
6-9 MONTHS
6.2 M USD 4
9-12 MONTHS
3.11 M USD 3
Bought
12.9 M USD 1
0-3 MONTHS
0 USD 0
3-6 MONTHS
0 USD 0
6-9 MONTHS
0 USD 0
9-12 MONTHS
Date Value Insider Amount Avg Price
1 month ago
Oct 08, 2024
Sell 1.4 M USD
Emanuel Ariel
Chief Executive Officer
- 48176
 29.04 USD
1 month ago
Sep 20, 2024
Sell 779 K USD
Emanuel Ariel
Chief Executive Officer
- 27816
 28.01 USD
1 month ago
Sep 24, 2024
Sell 4.19 M USD
Emanuel Ariel
Chief Executive Officer
- 149280
 28.097 USD
2 months ago
Sep 06, 2024
Bought 12.9 M USD
Durban Egon
Director
+ 468105
 27.5 USD
2 months ago
Sep 06, 2024
Bought 0 USD
Durban Egon
Director
+ 468105
 0 USD
3 months ago
Jul 29, 2024
Sell 568 K USD
Lublin Jason
Chief Financial Officer
- 20832
 27.28 USD
5 months ago
Jun 05, 2024
Sell 560 K USD
Lublin Jason
Chief Financial Officer
- 20832
 26.8699 USD
6 months ago
May 14, 2024
Sell 552 K USD
Lublin Jason
Chief Financial Officer
- 20832
 26.5136 USD
6 months ago
May 06, 2024
Sell 179 K USD
Fullerton William K.
Global Controller and CAO
- 6750
 26.51 USD
7 months ago
Apr 09, 2024
Sell 553 K USD
Lublin Jason
Chief Financial Officer
- 20832
 26.5224 USD
8 months ago
Mar 12, 2024
Sell 515 K USD
Lublin Jason
Chief Financial Officer
- 20832
 24.7109 USD
8 months ago
Feb 23, 2024
Sell 447 K USD
Lublin Jason
Chief Financial Officer
- 18525
 24.1515 USD
8 months ago
Feb 22, 2024
Sell 1.12 M USD
Lublin Jason
Chief Financial Officer
- 46419
 24.0775 USD
8 months ago
Feb 23, 2024
Sell 551 K USD
SHAPIRO MARK S
See Remarks
- 22805
 24.1542 USD
8 months ago
Feb 22, 2024
Sell 1.7 M USD
SHAPIRO MARK S
See Remarks
- 70600
 24.077 USD
8 months ago
Feb 23, 2024
Sell 150 K USD
KRAUSS SETH D
CAO & Senior Counsel
- 6220
 24.1521 USD
8 months ago
Feb 22, 2024
Sell 432 K USD
KRAUSS SETH D
CAO & Senior Counsel
- 17950
 24.0775 USD
9 months ago
Feb 01, 2024
Sell 520 K USD
Lublin Jason
Chief Financial Officer
- 20832
 24.9441 USD
9 months ago
Jan 23, 2024
Sell 531 K USD
Lublin Jason
Chief Financial Officer
- 20832
 25.4703 USD
10 months ago
Jan 18, 2024
Sell 26.7 K USD
Fullerton William K.
Global Controller and CAO
- 1148
 23.22 USD
10 months ago
Jan 02, 2024
Sell 196 K USD
Fullerton William K.
Global Controller and CAO
- 8407
 23.3654 USD
10 months ago
Jan 02, 2024
Sell 56.8 K USD
KRAUSS SETH D
CAO & Senior Counsel
- 2431
 23.3672 USD
11 months ago
Dec 05, 2023
Sell 506 K USD
Lublin Jason
Chief Financial Officer
- 20832
 24.3045 USD
1 year ago
Nov 13, 2023
Sell 1.27 M USD
Lublin Jason
Chief Financial Officer
- 52080
 24.4766 USD
1 year ago
Sep 19, 2023
Sell 232 K USD
Lublin Jason
Chief Financial Officer
- 10416
 22.3072 USD
1 year ago
Aug 28, 2023
Sell 140 K USD
Lublin Jason
Chief Financial Officer
- 5821
 24.1266 USD
1 year ago
Aug 28, 2023
Sell 73.8 K USD
SHAPIRO MARK S
See Remarks
- 3060
 24.1272 USD
1 year ago
Aug 28, 2023
Sell 17.4 K USD
KRAUSS SETH D
Chief Legal Officer
- 720
 24.1278 USD
1 year ago
Aug 28, 2023
Sell 5.7 M USD
Emanuel Ariel
Chief Executive Officer
- 236487
 24.0901 USD
1 year ago
Aug 24, 2023
Sell 3.61 M USD
Emanuel Ariel
Chief Executive Officer
- 150000
 24.0787 USD
1 year ago
Aug 25, 2023
Sell 602 K USD
Emanuel Ariel
Chief Executive Officer
- 25000
 24.0698 USD
1 year ago
Aug 28, 2023
Sell 1.37 M USD
Whitesell Patrick
Executive Chairman
- 56797
 24.1272 USD
1 year ago
Aug 21, 2023
Sell 509 K USD
Lublin Jason
Chief Financial Officer
- 20848
 24.4035 USD
1 year ago
Aug 16, 2023
Sell 5.65 M USD
SHAPIRO MARK S
See Remarks
- 229032
 24.6598 USD
1 year ago
Aug 17, 2023
Sell 5.83 M USD
SHAPIRO MARK S
See Remarks
- 240000
 24.2922 USD
1 year ago
Jun 12, 2023
Sell 3.44 M USD
Emanuel Ariel
Chief Executive Officer
- 154495
 22.2815 USD
1 year ago
May 04, 2023
Sell 7.4 M USD
Emanuel Ariel
Chief Executive Officer
- 300000
 24.6646 USD
1 year ago
May 05, 2023
Sell 4.68 M USD
Emanuel Ariel
Chief Executive Officer
- 187542
 24.9423 USD
1 year ago
May 04, 2023
Sell 159 K USD
Fullerton William K.
Global Controller and CAO
- 6300
 25.2447 USD
1 year ago
May 04, 2023
Sell 20.2 K USD
KRAUSS SETH D
Chief Legal Officer
- 800
 25.24 USD
1 year ago
May 04, 2023
Sell 70.7 K USD
KRAUSS SETH D
Chief Legal Officer
- 2800
 25.25 USD
1 year ago
May 04, 2023
Sell 1.82 M USD
SHAPIRO MARK S
See Remarks
- 72011
 25.2105 USD
1 year ago
May 04, 2023
Sell 661 K USD
Lublin Jason
Chief Financial Officer
- 26180
 25.2561 USD
7. News
Endeavor to sell OpenBet, IMG Arena for about $450 mln to management-led group Endeavor Group will sell its OpenBet and IMG Arena businesses to management-led group OB Global backed by Hollywood power broker Ari Emanuel for about $450 million, the sports and entertainment company said on Monday. reuters.com - 5 days ago
Endeavor Announces Management Buyout of OpenBet and IMG ARENA BEVERLY HILLS, Calif.--(BUSINESS WIRE)--Endeavor Group Holdings, Inc. (NYSE: EDR) (“Endeavor” or the “Company”), a global sports and entertainment company, today announced that it has agreed to sell OpenBet and IMG ARENA to OB Global Holdings LLC in a management buyout backed by Ariel Emanuel with participation from executives of OpenBet, including CEO Jordan Levin. Levin said: “This management buyout allows us to continue executing our vision for increased market expansion and product innovati. businesswire.com - 5 days ago
Compared to Estimates, Endeavor (EDR) Q3 Earnings: A Look at Key Metrics Although the revenue and EPS for Endeavor (EDR) give a sense of how its business performed in the quarter ended September 2024, it might be worth considering how some key metrics compare with Wall Street estimates and the year-ago numbers. zacks.com - 1 week ago
Endeavor Group (EDR) Q3 Earnings and Revenues Lag Estimates Endeavor Group (EDR) came out with quarterly earnings of $0.17 per share, missing the Zacks Consensus Estimate of $0.62 per share. This compares to earnings of $0.48 per share a year ago. zacks.com - 1 week ago
Endeavor (EDR) Q3 Earnings on the Horizon: Analysts' Insights on Key Performance Measures Looking beyond Wall Street's top -and-bottom-line estimate forecasts for Endeavor (EDR), delve into some of its key metrics to gain a deeper insight into the company's potential performance for the quarter ended September 2024. zacks.com - 1 week ago
Endeavor Explores Potential Sale of Event Assets BEVERLY HILLS, Calif.--(BUSINESS WIRE)--Endeavor Group Holdings, Inc. (NYSE: EDR) (“Endeavor” or the “Company”), a global sports and entertainment company, today announced that it has commenced a review and potential sale of certain events within its IMG portfolio, including but not limited to the Miami Open and Madrid Open, two legendary ATP Masters 1000 and WTA 1000 tennis tournaments, and Frieze, the world's leading platform for modern and contemporary art. This review follows the announceme. businesswire.com - 3 weeks ago
Endeavor Bancorp Reports Pretax Income of $1.3 million for the Third Quarter of 2024; Results Highlighted by Record Loan Growth and Net Interest Margin Expansion SAN DIEGO, Oct. 21, 2024 (GLOBE NEWSWIRE) -- Endeavor Bancorp (OTCQX: EDVR) (the “Company,” or “Bancorp”), the holding company for Endeavor Bank (the “Bank”), today reported net income of $924,000, or $0.22 per diluted share, for the third quarter of 2024, compared to net income of $760,000, or $0.18 per diluted share, for the second quarter of 2024, and $1,218,000, or $0.29 per diluted share, for the third quarter of 2023. Pretax net income was $1.3 million in the third quarter compared to $1.1 million in the preceding quarter and $1.7 million in the third quarter of 2023. All financial results are unaudited. globenewswire.com - 3 weeks ago
TKO to Announce Third Quarter 2024 Results NEW YORK--(BUSINESS WIRE)--TKO Group Holdings, Inc. (“TKO”), a premium sports and entertainment company, will release its third quarter 2024 results after market hours on Wednesday, November 6, 2024. The live teleconference to discuss these results and provide a business update is scheduled for 5 p.m. ET / 2 p.m. PT the same day. The earnings release, the live call and any supporting materials will be accessible via TKO's IR site – investor.tkogrp.com. Participants can also access the teleconfe. businesswire.com - 1 month ago
Endeavor to Announce Third Quarter 2024 Results BEVERLY HILLS, Calif.--(BUSINESS WIRE)--Endeavor Group Holdings, Inc. (NYSE: EDR) (“Endeavor”), a global sports and entertainment company, will release its third quarter 2024 results before market hours on Thursday, November 7, 2024. Following the prior announcement of Endeavor's definitive agreement to be acquired by Silver Lake, the company will not be hosting an earnings conference call. The earnings release and any accompanying presentation materials will be accessible via Endeavor's IR sit. businesswire.com - 1 month ago
Diamondback Energy, Inc. Closes Merger with Endeavor Energy Resources, L.P. MIDLAND, Texas, Sept. 10, 2024 (GLOBE NEWSWIRE) -- Diamondback Energy, Inc. (NASDAQ: FANG) (“Diamondback”), today announced that it has closed its merger with Endeavor Energy Resources, L.P. (“Endeavor”). globenewswire.com - 2 months ago
Endeavor (EDR) Q2 Earnings: How Key Metrics Compare to Wall Street Estimates The headline numbers for Endeavor (EDR) give insight into how the company performed in the quarter ended June 2024, but it may be worthwhile to compare some of its key metrics to Wall Street estimates and the year-ago actuals. zacks.com - 3 months ago
Endeavor Group (EDR) Lags Q2 Earnings and Revenue Estimates Endeavor Group (EDR) came out with quarterly earnings of $0.54 per share, missing the Zacks Consensus Estimate of $0.59 per share. This compares to loss of $0.19 per share a year ago. zacks.com - 3 months ago
8. Profile Summary

Endeavor Group Holdings, Inc. EDR

image
COUNTRY US
INDUSTRY Entertainment
MARKET CAP $ 8.93 B
Dividend Yield 0.30%
Description Endeavor Group Holdings, Inc. operates as an entertainment, sports, and content company in the United States, the United Kingdom, and internationally. It operates in three segments: Owned Sports Properties, Events, Experiences & Rights, and Representation. The Owned Sports Properties segment operates a portfolio of sports properties, including Ultimate Fighting Championship, Professional Bull Rider, Euroleague, and Diamond Baseball Holdings, that license broadcast and other intellectual property rights and operate exclusive live events. The Events, Experiences & Rights segment provides services to a portfolio of live events, including sporting events, fashion, art fairs and music, culinary, and lifestyle festivals. This segment also owns and operates the IMG Academy, an academic and sports training institution; and produces and distributes sports video programming. The Representation segment offers services to a diverse group of talent across entertainment, sports, and fashion, such as actors, directors, writers, athletes, models, musicians, and other artists in various mediums comprising film, television, art, books, and live events. This segment provides brand strategy, marketing, advertising, public relations, analytics, digital, activation, and experiential services to corporate and other clients; intellectual property licensing services to a portfolio of entertainment, sports, and consumer product brands; and content development, production, financing, sales, and advisory services for television properties, documentaries, feature films, and podcasts. The company was founded in 1898 and is based in Beverly Hills, California.
Contact 9601 Wilshire Boulevard, Beverly Hills, CA, 90210 https://www.endeavorco.com
IPO Date April 28, 2021
Employees 10000
Officers William K. Fullerton Global Controller & Chief Accounting Officer Mr. Mark S. Shapiro Chief Operating Officer & President Mr. Jason Howard Lublin Chief Financial Officer Mr. Patrick William Whitesell Executive Chairman Mr. Ariel Zev Emanuel Chief Executive Officer & Director Ms. Rebecca Sanhueza Executive Vice President of Content Strategy & Development Mr. Seth D. Krauss Esq. Chief Administrative Officer & Senior Counsel