Digital Hollywood Interactive Ltd
HKEX:2022

Watchlist Manager
Digital Hollywood Interactive Ltd Logo
Digital Hollywood Interactive Ltd
HKEX:2022
Watchlist
Price: 0.051 HKD 4.08% Market Closed
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 0.057 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
0.057 HKD
Undervaluation 11%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
44
vs Industry
45
Median 3Y
1.4
Median 5Y
1.4
Industry
1.4
vs History
vs Industry
Median 3Y
-2.9
Median 5Y
-4.3
Industry
17.5
vs History
17
vs Industry
25
Median 3Y
-4.1
Median 5Y
3
Industry
10.8
vs History
17
vs Industry
16
Median 3Y
-3.5
Median 5Y
3.3
Industry
15.4
vs History
33
vs Industry
72
Median 3Y
0.5
Median 5Y
0.5
Industry
1.7
vs History
vs Industry
89
Median 3Y
-0.8
Median 5Y
-0.7
Industry
1.5
vs History
vs Industry
86
Median 3Y
-1.8
Median 5Y
-1.6
Industry
3.4
vs History
52
vs Industry
56
Median 3Y
1.7
Median 5Y
1.8
Industry
8.6
vs History
42
vs Industry
50
Median 3Y
1.6
Median 5Y
1.7
Industry
12.4
vs History
vs Industry
57
Median 3Y
2.6
Median 5Y
-0.6
Industry
10.3
vs History
vs Industry
50
Median 3Y
2.5
Median 5Y
-0.6
Industry
13
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
96.9B USD 5.4 111.3 65.8 90.3
JP
Nintendo Co Ltd
TSE:7974
13.7T JPY 11.8 49.3 39.2 41.3
CN
NetEase Inc
NASDAQ:NTES
77.2B USD 5.2 17.1 12.2 13.1
US
Activision Blizzard Inc
LSE:0H8X
74.1B USD 8.5 34.2 24.6 28.9
US
Roblox Corp
NYSE:RBLX
55.8B USD 14.5 -63.4 -68.4 -53.2
US
Take-Two Interactive Software Inc
NASDAQ:TTWO
39.8B USD 7.1 -8.9 61 -84.2
US
Electronic Arts Inc
NASDAQ:EA
37B USD 5 33 18.8 23
JP
Konami Holdings Corp
TSE:9766
2.6T JPY 6.2 35.1 18.2 23.2
JP
Nexon Co Ltd
TSE:3659
2.1T JPY 4.6 15.3 9.7 10.4
KR
Krafton Inc
KRX:259960
17.3T KRW 6.4 13.2 10.5 11.4
P/E Multiple
Earnings Growth PEG
CN
Digital Hollywood Interactive Ltd
HKEX:2022
Average P/E: 38.6
Negative Multiple: -4.1
N/A N/A
SG
Sea Ltd
NYSE:SE
111.3
96%
1.2
JP
Nintendo Co Ltd
TSE:7974
49.3
N/A N/A
CN
NetEase Inc
NASDAQ:NTES
17.1
13%
1.3
US
A
Activision Blizzard Inc
LSE:0H8X
34.2
36%
1
US
Roblox Corp
NYSE:RBLX
Negative Multiple: -63.4 N/A N/A
US
Take-Two Interactive Software Inc
NASDAQ:TTWO
Negative Multiple: -8.9 N/A N/A
US
Electronic Arts Inc
NASDAQ:EA
33
32%
1
JP
Konami Holdings Corp
TSE:9766
35.1
N/A N/A
JP
N
Nexon Co Ltd
TSE:3659
15.3
-4%
N/A
KR
Krafton Inc
KRX:259960
13.2
2%
6.6
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
CN
Digital Hollywood Interactive Ltd
HKEX:2022
Average EV/EBITDA: 26.2
1.8
N/A N/A
SG
Sea Ltd
NYSE:SE
65.8
77%
0.9
JP
Nintendo Co Ltd
TSE:7974
39.2
34%
1.2
CN
NetEase Inc
NASDAQ:NTES
12.2
14%
0.9
US
A
Activision Blizzard Inc
LSE:0H8X
24.6
30%
0.8
US
Roblox Corp
NYSE:RBLX
Negative Multiple: -68.4 N/A N/A
US
Take-Two Interactive Software Inc
NASDAQ:TTWO
61
56%
1.1
US
Electronic Arts Inc
NASDAQ:EA
18.8
19%
1
JP
Konami Holdings Corp
TSE:9766
18.2
13%
1.4
JP
N
Nexon Co Ltd
TSE:3659
9.7
1%
9.7
KR
Krafton Inc
KRX:259960
10.5
10%
1
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
CN
Digital Hollywood Interactive Ltd
HKEX:2022
Average EV/EBIT: 27
1.8
N/A N/A
SG
Sea Ltd
NYSE:SE
90.3
78%
1.2
JP
Nintendo Co Ltd
TSE:7974
41.3
N/A N/A
CN
NetEase Inc
NASDAQ:NTES
13.1
13%
1
US
A
Activision Blizzard Inc
LSE:0H8X
28.9
36%
0.8
US
Roblox Corp
NYSE:RBLX
Negative Multiple: -53.2 N/A N/A
US
Take-Two Interactive Software Inc
NASDAQ:TTWO
Negative Multiple: -84.2 N/A N/A
US
Electronic Arts Inc
NASDAQ:EA
23
18%
1.3
JP
Konami Holdings Corp
TSE:9766
23.2
N/A N/A
JP
N
Nexon Co Ltd
TSE:3659
10.4
N/A N/A
KR
Krafton Inc
KRX:259960
11.4
10%
1.1