I

Icandy Interactive Ltd
ASX:ICI

Watchlist Manager
Icandy Interactive Ltd
ASX:ICI
Watchlist
Price: 0.016 AUD Market Closed
Market Cap: AU$20.5m

Relative Value

The Relative Value of one ICI stock under the Base Case scenario is 0.02 AUD. Compared to the current market price of 0.016 AUD, Icandy Interactive Ltd is Undervalued by 18%.

Relative Value is the estimated value of a stock based on various valuation multiples like P/E and EV/EBIT ratios. It offers a quick snapshot of a stock's valuation in relation to its peers and historical norms.

ICI Relative Value
Base Case
0.02 AUD
Undervaluation 18%
Relative Value
Price
I
Worst Case
Base Case
Best Case

Multiples Across Competitors

ICI Competitors Multiples
Icandy Interactive Ltd Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
AU
Icandy Interactive Ltd
ASX:ICI
20.5m AUD 0.8 53.7 4.7 4.7
US
Activision Blizzard Inc
LSE:0H8X
74.1B USD 8.5 34.2 24.6 28.9
CN
NetEase Inc
NASDAQ:NTES
73.1B USD 4.5 14.9 9.1 9.7
JP
Nintendo Co Ltd
TSE:7974
10.5T JPY 4.9 26.1 23.2 24.4
US
Electronic Arts Inc
NASDAQ:EA
50.3B USD 6.9 73.9 37.2 49.2
SG
Sea Ltd
NYSE:SE
47.2B USD 2 29.8 19.3 19.3
US
Roblox Corp
NYSE:RBLX
40.3B USD 8.2 -37.8 -38.4 -31.3
US
Take-Two Interactive Software Inc
NASDAQ:TTWO
37.2B USD 5.7 -9.4 38.3 -127.4
CN
Zhejiang Century Huatong Group Co Ltd
SZSE:002602
115.5B CNY 3.4 30.7 18.7 18.7
JP
Konami Holdings Corp
TSE:9766
2.7T JPY 5.7 30.9 16.2 20.6
JP
Nexon Co Ltd
TSE:3659
2.3T JPY 4.8 24.7 9.8 10.7
P/E Multiple
Earnings Growth PEG
AU
I
Icandy Interactive Ltd
ASX:ICI
Average P/E: 35.4
53.7
N/A N/A
US
A
Activision Blizzard Inc
LSE:0H8X
34.2
36%
1
CN
NetEase Inc
NASDAQ:NTES
14.9
14%
1.1
JP
Nintendo Co Ltd
TSE:7974
26.1
26%
1
US
Electronic Arts Inc
NASDAQ:EA
73.9
32%
2.3
SG
Sea Ltd
NYSE:SE
29.8
N/A N/A
US
Roblox Corp
NYSE:RBLX
Negative Multiple: -37.8 N/A N/A
US
Take-Two Interactive Software Inc
NASDAQ:TTWO
Negative Multiple: -9.4 N/A N/A
CN
Z
Zhejiang Century Huatong Group Co Ltd
SZSE:002602
30.7
104%
0.3
JP
Konami Holdings Corp
TSE:9766
30.9
22%
1.4
JP
N
Nexon Co Ltd
TSE:3659
24.7
15%
1.6
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
AU
I
Icandy Interactive Ltd
ASX:ICI
Average EV/EBITDA: 20.1
4.7
N/A N/A
US
A
Activision Blizzard Inc
LSE:0H8X
24.6
30%
0.8
CN
NetEase Inc
NASDAQ:NTES
9.1
12%
0.8
JP
Nintendo Co Ltd
TSE:7974
23.2
34%
0.7
US
Electronic Arts Inc
NASDAQ:EA
37.2
20%
1.9
SG
Sea Ltd
NYSE:SE
19.3
57%
0.3
US
Roblox Corp
NYSE:RBLX
Negative Multiple: -38.4 N/A N/A
US
Take-Two Interactive Software Inc
NASDAQ:TTWO
38.3
59%
0.6
CN
Z
Zhejiang Century Huatong Group Co Ltd
SZSE:002602
18.7
61%
0.3
JP
Konami Holdings Corp
TSE:9766
16.2
15%
1.1
JP
N
Nexon Co Ltd
TSE:3659
9.8
13%
0.8
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
AU
I
Icandy Interactive Ltd
ASX:ICI
Average EV/EBIT: 20.7
4.7
N/A N/A
US
A
Activision Blizzard Inc
LSE:0H8X
28.9
36%
0.8
CN
NetEase Inc
NASDAQ:NTES
9.7
11%
0.9
JP
Nintendo Co Ltd
TSE:7974
24.4
N/A N/A
US
Electronic Arts Inc
NASDAQ:EA
49.2
26%
1.9
SG
Sea Ltd
NYSE:SE
19.3
39%
0.5
US
Roblox Corp
NYSE:RBLX
Negative Multiple: -31.3 N/A N/A
US
Take-Two Interactive Software Inc
NASDAQ:TTWO
Negative Multiple: -127.4 N/A N/A
CN
Z
Zhejiang Century Huatong Group Co Ltd
SZSE:002602
18.7
56%
0.3
JP
Konami Holdings Corp
TSE:9766
20.6
N/A N/A
JP
N
Nexon Co Ltd
TSE:3659
10.7
N/A N/A
Get AI-powered insights for any company or topic.
Open AI Assistant

Intrinsic Value is all-important and is the only logical way to evaluate the relative attractiveness of investments and businesses.

Warren Buffett