T

TROPHY GAMES Development A/S
CSE:TGAMES

Watchlist Manager
TROPHY GAMES Development A/S
CSE:TGAMES
Watchlist
Price: 12.65 DKK 2.02%
Market Cap: 338.8m DKK
Section:
 

Relative Value

The Relative Value of one TGAMES stock under the Base Case scenario is 7.71 DKK. Compared to the current market price of 12.65 DKK, TROPHY GAMES Development A/S is Overvalued by 39%.

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.

TGAMES Relative Value
Base Case
7.71 DKK
Overvaluation 39%
Relative Value
Price
T
Worst Case
Base Case
Best Case

Valuation Multiples

2.6
P/S
P/S
Price to Sales
2.6
vs History
21
vs Industry
46
Median 3Y
1.8
Median 5Y
1.8
Industry
1.5
More Details
229.9
P/E
P/E
Price to Earnings
229.9
vs History
10
vs Industry
27
Median 3Y
22.8
Median 5Y
22.8
Industry
17
More Details
24.6
P/OCF
P/OCF
Price to OCF
24.6
vs History
15
vs Industry
25
Median 3Y
15.6
Median 5Y
15.6
Industry
11
More Details
126
P/FCFE
P/FCFE
Price to FCFE
126
vs History
15
vs Industry
Median 3Y
105.7
Median 5Y
105.7
Industry
15.3
More Details
5.9
P/B
P/B
Price to Book Value
5.9
vs History
15
vs Industry
23
Median 3Y
3.4
Median 5Y
3.4
Industry
1.7
More Details
2.6
EV/S
EV/S
Enterprise Value to Sales
2.6
vs History
21
vs Industry
48
Median 3Y
1.5
Median 5Y
1.5
Industry
1.6
More Details
3.5
EV/GP
EV/GP
Enterprise Value to Gross Profit
3.5
vs History
21
vs Industry
58
Median 3Y
2
Median 5Y
2
Industry
3.5
More Details
31.6
EV/EBITDA
EV/EBITDA
Enterprise Value to EBITDA
31.6
vs History
26
vs Industry
24
Median 3Y
15.1
Median 5Y
15.1
Industry
8.7
More Details
31.6
EV/EBIT
EV/EBIT
Enterprise Value to EBIT
31.6
vs History
26
vs Industry
28
Median 3Y
15.1
Median 5Y
15.1
Industry
12.5
More Details
24.4
EV/OCF
EV/OCF
Enterprise Value to OCF
24.4
vs History
15
vs Industry
26
Median 3Y
13.9
Median 5Y
13.9
Industry
10.5
More Details
114.5
EV/FCFF
EV/FCFF
Enterprise Value to FCFF
114.5
vs History
15
vs Industry
Median 3Y
91.4
Median 5Y
91.4
Industry
12.6
More Details
5.2
EV/IC
EV/IC
Enterprise Value to IC
5.2
vs History
15
vs Industry
16
Median 3Y
4.1
Median 5Y
4.1
Industry
1.4
More Details

Multiples Across Competitors

TGAMES Competitors Multiples
TROPHY GAMES Development A/S Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
DK
TROPHY GAMES Development A/S
CSE:TGAMES
339.6m DKK 2.6 229.9 31.6 31.6
CN
NetEase Inc
NASDAQ:NTES
89.1B USD 5.6 17.3 12.9 13.7
JP
Nintendo Co Ltd
TSE:7974
12.2T JPY 7 33.2 31.4 33.1
US
Activision Blizzard Inc
LSE:0H8X
74.1B USD 8.5 34.2 24.6 28.9
SG
Sea Ltd
NYSE:SE
73.9B USD 3.5 52.1 40.7 40.7
US
Roblox Corp
NYSE:RBLX
57.5B USD 12.9 -59.4 -61.6 -49.8
US
Electronic Arts Inc
NASDAQ:EA
50.7B USD 7 57.3 32.6 40.9
US
Take-Two Interactive Software Inc
NASDAQ:TTWO
45.9B USD 7.4 -11.5 53.5 -126.8
JP
Nexon Co Ltd
TSE:3659
3T JPY 7 26.6 18.1 19.8
CN
Zhejiang Century Huatong Group Co Ltd
SZSE:002602
129.7B CNY 3.8 34.4 21.5 21.5
JP
Konami Holdings Corp
TSE:9766
2.9T JPY 6.3 34.6 17.7 22.8
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
DK
T
TROPHY GAMES Development A/S
CSE:TGAMES
Average EV/EBITDA: 28.5
31.6
N/A N/A
CN
NetEase Inc
NASDAQ:NTES
12.9
16%
0.8
JP
Nintendo Co Ltd
TSE:7974
31.4
37%
0.8
US
A
Activision Blizzard Inc
LSE:0H8X
24.6
30%
0.8
SG
Sea Ltd
NYSE:SE
40.7
76%
0.5
US
Roblox Corp
NYSE:RBLX
Negative Multiple: -61.6 N/A N/A
US
Electronic Arts Inc
NASDAQ:EA
32.6
20%
1.6
US
Take-Two Interactive Software Inc
NASDAQ:TTWO
53.5
60%
0.9
JP
N
Nexon Co Ltd
TSE:3659
18.1
5%
3.6
CN
Z
Zhejiang Century Huatong Group Co Ltd
SZSE:002602
21.5
54%
0.4
JP
Konami Holdings Corp
TSE:9766
17.7
15%
1.2
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
DK
T
TROPHY GAMES Development A/S
CSE:TGAMES
Average EV/EBIT: 28.1
31.6
N/A N/A
CN
NetEase Inc
NASDAQ:NTES
13.7
16%
0.9
JP
Nintendo Co Ltd
TSE:7974
33.1
N/A N/A
US
A
Activision Blizzard Inc
LSE:0H8X
28.9
36%
0.8
SG
Sea Ltd
NYSE:SE
40.7
88%
0.5
US
Roblox Corp
NYSE:RBLX
Negative Multiple: -49.8 N/A N/A
US
Electronic Arts Inc
NASDAQ:EA
40.9
24%
1.7
US
Take-Two Interactive Software Inc
NASDAQ:TTWO
Negative Multiple: -126.8 N/A N/A
JP
N
Nexon Co Ltd
TSE:3659
19.8
N/A N/A
CN
Z
Zhejiang Century Huatong Group Co Ltd
SZSE:002602
21.5
48%
0.4
JP
Konami Holdings Corp
TSE:9766
22.8
N/A N/A

See Also

Summary
TGAMES intrinsic value, competitors valuation, and company profile.
DCF Valuation
TGAMES stock valuation using Discount Cash Flow valuation method.
Relative Valuation
TGAMES stock valuation using valuation multiples.
Wall Street Estimates
TGAMES price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
TGAMES stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
Back to Top
ALPHA SPREAD
Follow us
Join more than 304,700+ value investors using Alpha Spread
Create Free Account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2025 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.