First Time Loading...

iDreamSky Technology Holdings Ltd
HKEX:1119

Watchlist Manager
iDreamSky Technology Holdings Ltd Logo
iDreamSky Technology Holdings Ltd
HKEX:1119
Watchlist
Price: 2.47 HKD 3.35% Market Closed
Updated: Apr 23, 2024
Section:
 

Relative Value

The Relative Value of one iDreamSky Technology Holdings Ltd stock under the Base Case scenario is 3.55 HKD. Compared to the current market price of 2.47 HKD, iDreamSky Technology Holdings Ltd is Undervalued by 30%.

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.

Relative Value
Base Case
3.55 HKD
Undervaluation 30%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

1.4
P/S
P/S
Price to Sales
1.4
vs History
92
vs Industry
47
Median 3Y
2
Median 5Y
2.2
Industry
1.5
Forward
1.4
More Details
Negative
P/E
P/E
Price to Earnings
N/A
vs History
vs Industry
Median 3Y
-10
Median 5Y
-2
Industry
18.6
Forward
17.3
More Details
10.6
P/OCF
P/OCF
Price to OCF
10.6
vs History
92
vs Industry
33
Median 3Y
25.2
Median 5Y
20.3
Industry
11.3
More Details
Negative
P/FCFE
P/FCFE
Price to FCFE
N/A
vs History
vs Industry
6
Median 3Y
-19.5
Median 5Y
-14
Industry
15.7
More Details
2.1
P/B
P/B
Price to Book Value
2.1
vs History
28
vs Industry
32
Median 3Y
2
Median 5Y
1.9
Industry
1.8
More Details
1.5
EV/S
EV/S
Enterprise Value to Sales
1.5
vs History
90
vs Industry
44
Median 3Y
2
Median 5Y
2.1
Industry
1.6
Forward
1.4
More Details
10.9
EV/GP
EV/GP
Enterprise Value to Gross Profit
10.9
vs History
17
vs Industry
16
Median 3Y
6.9
Median 5Y
5.8
Industry
3.5
More Details
Negative
EV/EBITDA
EV/EBITDA
Enterprise Value to EBITDA
N/A
vs History
vs Industry
Median 3Y
-4.3
Median 5Y
7
Industry
9.1
Forward
5.9
More Details
Negative
EV/EBIT
EV/EBIT
Enterprise Value to EBIT
N/A
vs History
vs Industry
Median 3Y
-4.2
Median 5Y
7.9
Industry
12.9
Forward
30.9
More Details
10.8
EV/OCF
EV/OCF
Enterprise Value to OCF
10.8
vs History
92
vs Industry
32
Median 3Y
25.7
Median 5Y
20.4
Industry
10.3
More Details
25.5
EV/FCFF
EV/FCFF
Enterprise Value to FCFF
25.5
vs History
9
vs Industry
15
Median 3Y
-27.6
Median 5Y
-14.2
Industry
12.8
More Details
1
EV/IC
EV/IC
Enterprise Value to IC
1
vs History
69
vs Industry
50
Median 3Y
1.1
Median 5Y
1.2
Industry
1.5
More Details

Multiples Across Competitors

Competitors Multiples
iDreamSky Technology Holdings Ltd 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
CN
iDreamSky Technology Holdings Ltd
HKEX:1119
3.9B HKD 1.4 -1.6 -4.6 -4.6
US
Activision Blizzard Inc
NASDAQ:ATVI
74.3B USD 8.5 34.3 24.7 29
CN
NetEase Inc
NASDAQ:NTES
60B USD 4.2 14.8 10.6 11.8
JP
Nintendo Co Ltd
TSE:7974
8.7T JPY 5.1 17.7 11.7 12
SG
Sea Ltd
NYSE:SE
38.1B USD 2.9 252.8 108.3 108.3
US
Electronic Arts Inc
NASDAQ:EA
34.3B USD 4.5 31.8 16.5 21
US
Take-Two Interactive Software Inc
NASDAQ:TTWO
24.4B USD 4.5 -16.7 28.6 -24.7
US
Roblox Corp
NYSE:RBLX
23.3B USD 8.3 -20.1 -21.1 -17.6
JP
Nexon Co Ltd
TSE:3659
2.1T JPY 5 29.9 10.5 11.1
US
Zynga Inc
NASDAQ:ZNGA
9.3B USD 3.3 -88 24.6 64.7
JP
Konami Group Corp
XMUN:KOA
7.7B EUR 3.7 24.2 11.8 15.3
P/E Multiple
Earnings Growth
CN
iDreamSky Technology Holdings Ltd
HKEX:1119
Average P/E: 57.9
Negative Multiple: -1.6 		N/A
US
Activision Blizzard Inc
NASDAQ:ATVI
34.3
151%
CN
NetEase Inc
NASDAQ:NTES
14.8
40%
JP
Nintendo Co Ltd
TSE:7974
17.7
-4%
SG
Sea Ltd
NYSE:SE
252.8
839%
US
Electronic Arts Inc
NASDAQ:EA
31.8
189%
US
Take-Two Interactive Software Inc
NASDAQ:TTWO
Negative Multiple: -16.7 N/A
US
Roblox Corp
NYSE:RBLX
Negative Multiple: -20.1 N/A
JP
N
Nexon Co Ltd
TSE:3659
29.9
77%
US
Zynga Inc
NASDAQ:ZNGA
Negative Multiple: -88 N/A
JP
K
Konami Group Corp
XMUN:KOA
24.2
86%

See Also

Summary
Intrinsic value, competitors valuation, and company profile.
DCF Valuation
Stock valuation using Discount Cash Flow valuation method.
Relative Valuation
Stock valuation using valuation multiples.
Wall Street Estimates
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
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
ALPHA SPREAD
Join more than 130,600+ value investors using Alpha Spread
Create a 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 High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2024 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.