T

TROPHY GAMES Development A/S
F:4H7

Watchlist Manager
TROPHY GAMES Development A/S
F:4H7
Watchlist
Price: 1.77 EUR 2.31% Market Closed
Market Cap: 47.8m EUR

Relative Value

The Relative Value of one 4H7 stock under the Base Case scenario is hidden EUR. Compared to the current market price of 1.77 EUR, TROPHY GAMES Development A/S is hidden .

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.

4H7 Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
9
vs Industry
46
Median 3Y
1.9
Median 5Y
1.9
Industry
1.5
vs History
0
vs Industry
27
Median 3Y
23.8
Median 5Y
23.8
Industry
17.2
vs History
0
vs Industry
25
Median 3Y
15.6
Median 5Y
15.6
Industry
11.1
vs History
5
vs Industry
Median 3Y
107.7
Median 5Y
107.7
Industry
15.4
vs History
0
vs Industry
23
Median 3Y
3.4
Median 5Y
3.4
Industry
1.8
vs History
9
vs Industry
48
Median 3Y
1.6
Median 5Y
1.6
Industry
1.6
vs History
9
vs Industry
58
Median 3Y
2.2
Median 5Y
2.2
Industry
3.5
vs History
15
vs Industry
24
Median 3Y
16
Median 5Y
16
Industry
8.9
vs History
15
vs Industry
28
Median 3Y
16
Median 5Y
16
Industry
12.7
vs History
0
vs Industry
26
Median 3Y
13.9
Median 5Y
13.9
Industry
10.5
vs History
0
vs Industry
Median 3Y
92.1
Median 5Y
92.1
Industry
12.7
vs History
0
vs Industry
16
Median 3Y
4.1
Median 5Y
4.1
Industry
1.4

Multiples Across Competitors

4H7 Competitors Multiples
TROPHY GAMES Development A/S Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
DK
TROPHY GAMES Development A/S
F:4H7
382.6m EUR 2.9 256.9 35.6 35.6
CN
Blue Hat Interactive Entertainment Technology
NASDAQ:BHAT
100.5T USD 5 297 015.8 -11 061 993.4 -17 846 163.8 -17 524 998.2
CN
NetEase Inc
NASDAQ:NTES
95.1B USD 5.9 18.3 13.9 14.8
JP
Nintendo Co Ltd
TSE:7974
12.3T JPY 7.1 33.4 31.6 33.4
SG
Sea Ltd
NYSE:SE
77.8B USD 3.7 54.9 43 43
US
Activision Blizzard Inc
LSE:0H8X
74.1B USD 8.5 34.2 24.6 28.9
US
Roblox Corp
NYSE:RBLX
56.8B USD 12.7 -58.7 -60.8 -49.2
US
Electronic Arts Inc
NASDAQ:EA
50.9B USD 7 57.5 32.7 41
US
Take-Two Interactive Software Inc
NASDAQ:TTWO
46.5B USD 7.5 -11.6 54.1 -128.3
JP
Nexon Co Ltd
TSE:3659
3.1T JPY 7.1 27 18.4 20.2
JP
Konami Holdings Corp
TSE:9766
2.9T JPY 6.3 34.1 17.8 22.8
P/E Multiple
Earnings Growth PEG
DK
T
TROPHY GAMES Development A/S
F:4H7
Average P/E: 64.5
256.9
N/A N/A
CN
Blue Hat Interactive Entertainment Technology
NASDAQ:BHAT
Negative Multiple: -11 061 993.4 N/A N/A
CN
NetEase Inc
NASDAQ:NTES
18.3
17%
1.1
JP
Nintendo Co Ltd
TSE:7974
33.4
31%
1.1
SG
Sea Ltd
NYSE:SE
54.9
97%
0.6
US
A
Activision Blizzard Inc
LSE:0H8X
34.2
36%
1
US
Roblox Corp
NYSE:RBLX
Negative Multiple: -58.7 N/A N/A
US
Electronic Arts Inc
NASDAQ:EA
57.5
33%
1.7
US
Take-Two Interactive Software Inc
NASDAQ:TTWO
Negative Multiple: -11.6 N/A N/A
JP
N
Nexon Co Ltd
TSE:3659
27
1%
27
JP
Konami Holdings Corp
TSE:9766
34.1
21%
1.6
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
DK
T
TROPHY GAMES Development A/S
F:4H7
Average EV/EBITDA: 30.2
35.6
N/A N/A
CN
Blue Hat Interactive Entertainment Technology
NASDAQ:BHAT
Negative Multiple: -17 846 163.8 N/A N/A
CN
NetEase Inc
NASDAQ:NTES
13.9
16%
0.9
JP
Nintendo Co Ltd
TSE:7974
31.6
36%
0.9
SG
Sea Ltd
NYSE:SE
43
75%
0.6
US
A
Activision Blizzard Inc
LSE:0H8X
24.6
30%
0.8
US
Roblox Corp
NYSE:RBLX
Negative Multiple: -60.8 N/A N/A
US
Electronic Arts Inc
NASDAQ:EA
32.7
20%
1.6
US
Take-Two Interactive Software Inc
NASDAQ:TTWO
54.1
60%
0.9
JP
N
Nexon Co Ltd
TSE:3659
18.4
7%
2.6
JP
Konami Holdings Corp
TSE:9766
17.8
15%
1.2
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
DK
T
TROPHY GAMES Development A/S
F:4H7
Average EV/EBIT: 30
35.6
N/A N/A
CN
Blue Hat Interactive Entertainment Technology
NASDAQ:BHAT
Negative Multiple: -17 524 998.2 N/A N/A
CN
NetEase Inc
NASDAQ:NTES
14.8
16%
0.9
JP
Nintendo Co Ltd
TSE:7974
33.4
N/A N/A
SG
Sea Ltd
NYSE:SE
43
88%
0.5
US
A
Activision Blizzard Inc
LSE:0H8X
28.9
36%
0.8
US
Roblox Corp
NYSE:RBLX
Negative Multiple: -49.2 N/A N/A
US
Electronic Arts Inc
NASDAQ:EA
41
26%
1.6
US
Take-Two Interactive Software Inc
NASDAQ:TTWO
Negative Multiple: -128.3 N/A N/A
JP
N
Nexon Co Ltd
TSE:3659
20.2
N/A N/A
JP
Konami Holdings Corp
TSE:9766
22.8
N/A N/A