Digital Hollywood Interactive Ltd
HKEX:2022

Watchlist Manager
Digital Hollywood Interactive Ltd Logo
Digital Hollywood Interactive Ltd
HKEX:2022
Watchlist
Price: 0.051 HKD -8.93%
Market Cap: 102m HKD

Relative Value

2022 doesn't have a meaningful market cap.

The Relative Value of one Digital Hollywood Interactive Ltd stock under the Base Case scenario is 0.058 HKD. Compared to the current market price of 0.051 HKD, Digital Hollywood Interactive Ltd is Undervalued by 11%.

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
0.058 HKD
Undervaluation 11%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
46
vs Industry
45
Median 3Y
1.4
Median 5Y
1.4
Industry
1.5
vs History
vs Industry
Median 3Y
-2.9
Median 5Y
-4.3
Industry
17.9
vs History
17
vs Industry
25
Median 3Y
-4.1
Median 5Y
3.2
Industry
11.1
vs History
17
vs Industry
16
Median 3Y
-3.5
Median 5Y
3.4
Industry
15.7
vs History
33
vs Industry
72
Median 3Y
0.5
Median 5Y
0.5
Industry
1.8
vs History
vs Industry
89
Median 3Y
-0.8
Median 5Y
-0.7
Industry
1.6
vs History
vs Industry
86
Median 3Y
-1.8
Median 5Y
-1.6
Industry
3.5
vs History
53
vs Industry
56
Median 3Y
1.7
Median 5Y
1.9
Industry
8.9
vs History
44
vs Industry
50
Median 3Y
1.6
Median 5Y
1.7
Industry
12.5
vs History
vs Industry
57
Median 3Y
2.6
Median 5Y
-0.8
Industry
10.9
vs History
vs Industry
50
Median 3Y
2.5
Median 5Y
-0.8
Industry
13.5
vs History
vs Industry
86
Median 3Y
-0.5
Median 5Y
-0.4
Industry
1.4

Multiples Across Competitors

Competitors Multiples
Digital Hollywood Interactive Ltd Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
CN
Digital Hollywood Interactive Ltd
HKEX:2022
102m HKD 1.4 -4.1 1.8 1.8
SG
Sea Ltd
NYSE:SE
97.2B USD 5.4 111.6 66 90.6
JP
Nintendo Co Ltd
TSE:7974
14.1T JPY 12.1 50.4 40.3 42.5
CN
NetEase Inc
NASDAQ:NTES
83.9B USD 5.6 18.6 13.6 14.6
US
Activision Blizzard Inc
LSE:0H8X
74.1B USD 8.5 34.2 24.6 28.9
US
Roblox Corp
NYSE:RBLX
63.3B USD 16.5 -72 -78 -60.6
US
Take-Two Interactive Software Inc
NASDAQ:TTWO
41.4B USD 7.3 -9.2 63.2 -87.3
US
Electronic Arts Inc
NASDAQ:EA
37B USD 5 33 18.8 23
JP
Konami Holdings Corp
TSE:9766
2.7T JPY 6.5 36.4 18.9 24.2
JP
Nexon Co Ltd
TSE:3659
2.1T JPY 4.7 16.9 10.3 11.1
JP
Capcom Co Ltd
TSE:9697
1.9T JPY 10.9 38.2 24 25.7
P/E Multiple
Earnings Growth PEG
CN
Digital Hollywood Interactive Ltd
HKEX:2022
Average P/E: 42.4
Negative Multiple: -4.1
N/A N/A
SG
Sea Ltd
NYSE:SE
111.6
96%
1.2
JP
Nintendo Co Ltd
TSE:7974
50.4
N/A N/A
CN
NetEase Inc
NASDAQ:NTES
18.6
13%
1.4
US
A
Activision Blizzard Inc
LSE:0H8X
34.2
36%
1
US
Roblox Corp
NYSE:RBLX
Negative Multiple: -72 N/A N/A
US
Take-Two Interactive Software Inc
NASDAQ:TTWO
Negative Multiple: -9.2 N/A N/A
US
Electronic Arts Inc
NASDAQ:EA
33
30%
1.1
JP
Konami Holdings Corp
TSE:9766
36.4
N/A N/A
JP
N
Nexon Co Ltd
TSE:3659
16.9
-4%
N/A
JP
Capcom Co Ltd
TSE:9697
38.2
N/A N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
CN
Digital Hollywood Interactive Ltd
HKEX:2022
Average EV/EBITDA: 28.2
1.8
N/A N/A
SG
Sea Ltd
NYSE:SE
66
77%
0.9
JP
Nintendo Co Ltd
TSE:7974
40.3
34%
1.2
CN
NetEase Inc
NASDAQ:NTES
13.6
14%
1
US
A
Activision Blizzard Inc
LSE:0H8X
24.6
30%
0.8
US
Roblox Corp
NYSE:RBLX
Negative Multiple: -78 N/A N/A
US
Take-Two Interactive Software Inc
NASDAQ:TTWO
63.2
56%
1.1
US
Electronic Arts Inc
NASDAQ:EA
18.8
19%
1
JP
Konami Holdings Corp
TSE:9766
18.9
13%
1.5
JP
N
Nexon Co Ltd
TSE:3659
10.3
1%
10.3
JP
Capcom Co Ltd
TSE:9697
24
13%
1.8
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
CN
Digital Hollywood Interactive Ltd
HKEX:2022
Average EV/EBIT: 29.1
1.8
N/A N/A
SG
Sea Ltd
NYSE:SE
90.6
92%
1
JP
Nintendo Co Ltd
TSE:7974
42.5
N/A N/A
CN
NetEase Inc
NASDAQ:NTES
14.6
16%
0.9
US
A
Activision Blizzard Inc
LSE:0H8X
28.9
36%
0.8
US
Roblox Corp
NYSE:RBLX
Negative Multiple: -60.6 N/A N/A
US
Take-Two Interactive Software Inc
NASDAQ:TTWO
Negative Multiple: -87.3 N/A N/A
US
Electronic Arts Inc
NASDAQ:EA
23
23%
1
JP
Konami Holdings Corp
TSE:9766
24.2
N/A N/A
JP
N
Nexon Co Ltd
TSE:3659
11.1
N/A N/A
JP
Capcom Co Ltd
TSE:9697
25.7
N/A N/A