G

GDEV Inc.
F:9T8

Watchlist Manager
GDEV Inc.
F:9T8
Watchlist
Price: 24.2 EUR Market Closed
Market Cap: 4.4B EUR

Relative Value

The Relative Value of one 9T8 stock under the Base Case scenario is hidden EUR. Compared to the current market price of 24.2 EUR, GDEV Inc. 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.

9T8 Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
45
vs Industry
8
Median 3Y
11.8
Median 5Y
12.1
Industry
1.5
Forward
12.3
vs History
24
vs Industry
5
Median 3Y
117.8
Median 5Y
86.3
Industry
17.2
Forward
73.4
vs History
3
vs Industry
2
Median 3Y
160.8
Median 5Y
141.9
Industry
11.1
vs History
3
vs Industry
3
Median 3Y
173
Median 5Y
147.6
Industry
15.4
vs History
vs Industry
Median 3Y
-40.8
Median 5Y
-47.3
Industry
1.8
vs History
44
vs Industry
9
Median 3Y
11.6
Median 5Y
11.9
Industry
1.6
Forward
12.1
vs History
45
vs Industry
12
Median 3Y
17.5
Median 5Y
18
Industry
3.5
vs History
45
vs Industry
4
Median 3Y
81.6
Median 5Y
76
Industry
8.9
Forward
60.7
vs History
45
vs Industry
5
Median 3Y
94.5
Median 5Y
84.2
Industry
12.7
Forward
67.6
vs History
3
vs Industry
2
Median 3Y
157.3
Median 5Y
140.2
Industry
10.5
vs History
3
vs Industry
3
Median 3Y
160
Median 5Y
141.9
Industry
12.7
vs History
37
vs Industry
2
Median 3Y
41.2
Median 5Y
41.2
Industry
1.4

Multiples Across Competitors

9T8 Competitors Multiples
GDEV Inc. Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
VG
GDEV Inc.
F:9T8
4.4B EUR 12.1 119 76.2 84.5
CN
Blue Hat Interactive Entertainment Technology
NASDAQ:BHAT
96.3T USD 5 297 015.8 -11 061 993.4 -17 108 719 -16 800 824.8
CN
NetEase Inc
NASDAQ:NTES
95.6B USD 5.9 18.3 14 14.9
JP
Nintendo Co Ltd
TSE:7974
12.3T JPY 7.1 33.4 31.6 33.4
SG
Sea Ltd
NYSE:SE
77B USD 3.7 54.9 42.6 42.6
US
Activision Blizzard Inc
LSE:0H8X
74.1B USD 8.5 34.2 24.6 28.9
US
Roblox Corp
NYSE:RBLX
55.5B USD 12.7 -58.7 -59.4 -48
US
Electronic Arts Inc
NASDAQ:EA
50.9B USD 7 57.5 32.7 41
US
Take-Two Interactive Software Inc
NASDAQ:TTWO
46.4B USD 7.5 -11.6 54 -128.1
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
VG
G
GDEV Inc.
F:9T8
Average P/E: 47.3
119
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
VG
G
GDEV Inc.
F:9T8
Average EV/EBITDA: 34.7
76.2
N/A N/A
CN
Blue Hat Interactive Entertainment Technology
NASDAQ:BHAT
Negative Multiple: -17 108 719 N/A N/A
CN
NetEase Inc
NASDAQ:NTES
14
16%
0.9
JP
Nintendo Co Ltd
TSE:7974
31.6
36%
0.9
SG
Sea Ltd
NYSE:SE
42.6
75%
0.6
US
A
Activision Blizzard Inc
LSE:0H8X
24.6
30%
0.8
US
Roblox Corp
NYSE:RBLX
Negative Multiple: -59.4 N/A N/A
US
Electronic Arts Inc
NASDAQ:EA
32.7
20%
1.6
US
Take-Two Interactive Software Inc
NASDAQ:TTWO
54
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
VG
G
GDEV Inc.
F:9T8
Average EV/EBIT: 36
84.5
N/A N/A
CN
Blue Hat Interactive Entertainment Technology
NASDAQ:BHAT
Negative Multiple: -16 800 824.8 N/A N/A
CN
NetEase Inc
NASDAQ:NTES
14.9
16%
0.9
JP
Nintendo Co Ltd
TSE:7974
33.4
N/A N/A
SG
Sea Ltd
NYSE:SE
42.6
88%
0.5
US
A
Activision Blizzard Inc
LSE:0H8X
28.9
36%
0.8
US
Roblox Corp
NYSE:RBLX
Negative Multiple: -48 N/A N/A
US
Electronic Arts Inc
NASDAQ:EA
41
26%
1.6
US
Take-Two Interactive Software Inc
NASDAQ:TTWO
Negative Multiple: -128.1 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