Download PDF

1. Company Snapshot

1.a. Company 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.

Show Full description

1.b. Last Insights on EDR

Breaking News: Endeavor Group Holdings, Inc. recently announced that Silver Lake will close its acquisition of the company on March 24th at $27.50 per share, subject to closing conditions. This follows a binding merger agreement entered into almost a year ago.

1.c. Company Highlights

2. Transcript Summary

Unfortunately this company is not part of our coverage yet. But as part of your subscription plan you can request it by clicking just below and we'll process.

Request Coverage

3. NewsRoom

Card image cap

Endeavour Silver Sees Unusually Large Options Volume (NYSE:EXK)

Nov -29

Source: defenseworld.net

Card image cap

Endeavour Silver Corporation (NYSE:EXK) Given Consensus Rating of “Buy” by Brokerages

Nov -22

Source: defenseworld.net

Card image cap

Endeavour Silver Corp. (EDR:CA) Q3 2025 Earnings Call Transcript

Nov -08

Source: seekingalpha.com

Card image cap

NVIDIA Corporation $NVDA Stake Lessened by Endeavor Private Wealth Inc.

Nov -01

Source: defenseworld.net

Card image cap

Endeavor Private Wealth Inc. Sells 586 Shares of Amazon.com, Inc. $AMZN

Oct -31

Source: defenseworld.net

Card image cap

Endeavor Bancorp Reports Record Net Income of $1.7 Million, for the Third Quarter of 2025; Results Highlighted by Steady Loan and Deposit Growth

Oct -28

Source: globenewswire.com

Card image cap

EA To Endeavor: Entertainment Turns To Private Markets"

Oct -16

Source: forbes.com

Card image cap

Endeavour Silver Corp. (EXK) Q2 2025 Earnings Call Transcript

Aug -13

Source: seekingalpha.com

4. Business Breakdown

4.a. Revenues by Country

4.b. Revenues by Segment

5. Expected revenues mid-term growth (6.84%)

6. Segments

Events, Experiences & Rights

Expected Growth: 6.5%

Endeavor Group Holdings, Inc.'s 6.5% growth in Events, Experiences & Rights is driven by increasing demand for live events, strategic acquisitions, and expansion into new markets. Additionally, growth in experiential marketing and sponsorship opportunities, as well as the rise of premium content and experiences, contribute to this segment's growth.

Owned Sports Properties

Expected Growth: 6.8%

Endeavor Group Holdings' Owned Sports Properties segment growth of 6.8% is driven by increasing demand for live events, strategic acquisitions, and expansion into new markets. Additionally, growth in media rights, sponsorship, and ticket sales contribute to the segment's growth. The company's diversified portfolio of sports properties, including the UFC, Professional Bull Riders, and IMG Academy, also supports its growth momentum.

Representation

Expected Growth: 7.2%

Endeavor Group Holdings, Inc.'s 7.2% growth is driven by increasing demand for live events and experiences, strategic acquisitions, and expansion into new markets. The company's diverse portfolio of sports, entertainment, and fashion brands, including UFC, IMG Models, and Professional Bull Riders, also contributes to its growth. Additionally, its focus on digital transformation and innovative content creation further fuels its revenue growth.

Sports Data & Technology

Expected Growth: 7.5%

Endeavor Group Holdings' Sports Data & Technology segment growth is driven by increasing demand for data-driven insights in sports, expansion of sports betting and fantasy sports, growth in media rights and sponsorship deals, and strategic acquisitions. Additionally, the rise of esports and digital sports platforms, as well as the need for teams and leagues to optimize performance and fan engagement, contribute to the 7.5% growth.

Eliminations

Expected Growth: 6.2%

Endeavor Group Holdings, Inc.'s 6.2% growth is driven by increasing demand for premium content, expansion of its sports and entertainment portfolio, and strategic acquisitions. Additionally, growth in digital media and experiential events, as well as cost savings from operational efficiencies, contribute to the company's strong performance.

7. Detailed Products

Talent Representation

Endeavor Group Holdings, Inc. represents a diverse range of talent across film, television, music, theatre, and digital media.

Event Production

Endeavor Group Holdings, Inc. produces and promotes live events, including sports, music, and entertainment events.

Sports Representation

Endeavor Group Holdings, Inc. represents athletes, coaches, and sports personalities across various sports disciplines.

Content Creation

Endeavor Group Holdings, Inc. produces and distributes film, television, and digital content through its subsidiaries.

Marketing and Branding

Endeavor Group Holdings, Inc. provides marketing and branding services to brands, athletes, and entertainers.

8. Endeavor Group Holdings, Inc.'s Porter Forces

Forces Ranking

Threat Of Substitutes

The threat of substitutes for Endeavor Group Holdings, Inc. is medium due to the presence of alternative entertainment options such as streaming services and social media platforms.

Bargaining Power Of Customers

The bargaining power of customers for Endeavor Group Holdings, Inc. is low due to the company's strong brand recognition and diversified portfolio of entertainment assets.

Bargaining Power Of Suppliers

The bargaining power of suppliers for Endeavor Group Holdings, Inc. is medium due to the company's dependence on a few key suppliers for its live events and talent management businesses.

Threat Of New Entrants

The threat of new entrants for Endeavor Group Holdings, Inc. is high due to the low barriers to entry in the entertainment industry and the increasing popularity of digital media platforms.

Intensity Of Rivalry

The intensity of rivalry for Endeavor Group Holdings, Inc. is high due to the highly competitive nature of the entertainment industry and the presence of established players such as Live Nation Entertainment and AEG Presents.

9. SWOT Analysis

Strength

Weaknesses

Opportunities

Threats

10. Capital Structure

10.a. Balance Sheet

10.b. Weighted Average Cost of capital

Value
Debt Weight 52.98%
Debt Cost 7.90%
Equity Weight 47.02%
Equity Cost 7.90%
WACC 7.90%
Leverage 112.69%

11. Quality Control: Endeavor Group Holdings, Inc. passed 2 out of 9 key points

12.a Historical Valuation

12.b Price/Earnings Ratio

12.c Margin Valuation

12.d Peers Valuation

Peers Group Analysis

Stock-Card
News Corp

A-Score: 5.9/10

Value: 5.5

Growth: 5.1

Quality: 7.4

Yield: 2.0

Momentum: 6.5

Volatility: 9.0

1-Year Total Return ->

View Full Report
Stock-Card
Madison Square Garden Sports

A-Score: 5.6/10

Value: 6.4

Growth: 4.9

Quality: 6.4

Yield: 1.0

Momentum: 6.0

Volatility: 8.7

1-Year Total Return ->

View Full Report
Stock-Card
Sirius XM

A-Score: 5.5/10

Value: 8.6

Growth: 3.8

Quality: 7.0

Yield: 7.0

Momentum: 2.5

Volatility: 4.3

1-Year Total Return ->

View Full Report
Stock-Card
Live Nation Entertainment

A-Score: 5.3/10

Value: 2.0

Growth: 8.3

Quality: 4.8

Yield: 0.0

Momentum: 8.5

Volatility: 8.3

1-Year Total Return ->

View Full Report
Stock-Card
Warner Music

A-Score: 5.2/10

Value: 1.3

Growth: 6.4

Quality: 4.8

Yield: 4.0

Momentum: 6.5

Volatility: 8.3

1-Year Total Return ->

View Full Report
Stock-Card
Endeavor Group Holdings

A-Score: 3.6/10

Value: 4.3

Growth: 3.8

Quality: 2.3

Yield: 0.0

Momentum: 5.0

Volatility: 6.0

1-Year Total Return ->

View Full Report

Peers Metrics

12.e Scoring Insights

12.f DCF BETA

Parameters

Short Term Growth

Short term Time

Long-Term Growth

WACC

Target Price

29.25$

Current Price

29.25$

Potential

-0.00%

Expected Cash-Flows