First Time Loading...

XD Inc
HKEX:2400

Watchlist Manager
XD Inc Logo
XD Inc
HKEX:2400
Watchlist
Price: 15.4 HKD 3.77% Market Closed
Updated: Apr 27, 2024

Relative Value

The Relative Value of one XD Inc stock under the Base Case scenario is 14.05 HKD. Compared to the current market price of 15.4 HKD, XD Inc is Overvalued by 9%.

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
14.05 HKD
Overvaluation 9%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
40
vs Industry
37
Median 3Y
2.2
Median 5Y
1.4
Industry
1.5
Forward
1.6
vs History
vs Industry
Median 3Y
-53.7
Median 5Y
-101.9
Industry
18.6
Forward
19.1
vs History
vs Industry
Median 3Y
-224.4
Median 5Y
-396.4
Industry
11.3
vs History
vs Industry
Median 3Y
-24.2
Median 5Y
-42.7
Industry
15.7
vs History
72
vs Industry
20
Median 3Y
4.4
Median 5Y
4.4
Industry
1.8
vs History
40
vs Industry
56
Median 3Y
1.3
Median 5Y
0.4
Industry
1.6
Forward
0.8
vs History
40
vs Industry
60
Median 3Y
2.2
Median 5Y
0.7
Industry
3.5
vs History
vs Industry
60
Median 3Y
-30.5
Median 5Y
-232.1
Industry
9.1
Forward
6.1
vs History
vs Industry
52
Median 3Y
-30.5
Median 5Y
-232.1
Industry
12.9
Forward
10.8
vs History
vs Industry
59
Median 3Y
-45.5
Median 5Y
-217.5
Industry
10.3
vs History
vs Industry
52
Median 3Y
-23.5
Median 5Y
-66.8
Industry
12.8
vs History
74
vs Industry
18
Median 3Y
8.2
Median 5Y
8.3
Industry
1.5

Multiples Across Competitors

Competitors Multiples
XD 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
CN
XD Inc
HKEX:2400
7.4B HKD 2 -82.5 -263.2 -263.2
US
Activision Blizzard Inc
NASDAQ:ATVI
74.3B USD 8.5 34.3 24.7 29
CN
NetEase Inc
NASDAQ:NTES
62.3B USD 4.4 15.3 11.2 12.4
JP
Nintendo Co Ltd
TSE:7974
8.9T JPY 5.2 18 12 12.3
SG
Sea Ltd
NYSE:SE
38.4B USD 2.9 254.5 111.1 111.1
US
Electronic Arts Inc
NASDAQ:EA
34.7B USD 4.5 32.1 16.7 21.3
US
Take-Two Interactive Software Inc
NASDAQ:TTWO
24.7B USD 4.6 -17 29.1 -25.2
US
Roblox Corp
NYSE:RBLX
22.7B USD 8.1 -19.7 -20.6 -17.2
JP
Nexon Co Ltd
TSE:3659
2.1T JPY 4.9 29.6 10.3 11
US
Zynga Inc
NASDAQ:ZNGA
9.3B USD 3.3 -88 24.6 64.7
JP
Konami Holdings Corp
TSE:9766
1.3T JPY 3.8 24.7 12 15.6
P/E Multiple
Earnings Growth
CN
XD Inc
HKEX:2400
Average P/E: 58.4
Negative Multiple: -82.5
N/A
US
Activision Blizzard Inc
NASDAQ:ATVI
34.3
151%
CN
NetEase Inc
NASDAQ:NTES
15.3
40%
JP
Nintendo Co Ltd
TSE:7974
18
-4%
SG
Sea Ltd
NYSE:SE
254.5
839%
US
Electronic Arts Inc
NASDAQ:EA
32.1
189%
US
Take-Two Interactive Software Inc
NASDAQ:TTWO
Negative Multiple: -17 N/A
US
Roblox Corp
NYSE:RBLX
Negative Multiple: -19.7 N/A
JP
N
Nexon Co Ltd
TSE:3659
29.6
77%
US
Zynga Inc
NASDAQ:ZNGA
Negative Multiple: -88 N/A
JP
Konami Holdings Corp
TSE:9766
24.7
86%
EV/EBIT Multiple
EBIT Growth
CN
XD Inc
HKEX:2400
Average EV/EBIT: 34.7
Negative Multiple: -263.2
N/A
US
Activision Blizzard Inc
NASDAQ:ATVI
29
153%
CN
NetEase Inc
NASDAQ:NTES
12.4
53%
JP
Nintendo Co Ltd
TSE:7974
12.3
N/A
SG
Sea Ltd
NYSE:SE
111.1
530%
US
Electronic Arts Inc
NASDAQ:EA
21.3
88%
US
Take-Two Interactive Software Inc
NASDAQ:TTWO
Negative Multiple: -25.2 N/A
US
Roblox Corp
NYSE:RBLX
Negative Multiple: -17.2 N/A
JP
N
Nexon Co Ltd
TSE:3659
11
N/A
US
Zynga Inc
NASDAQ:ZNGA
64.7
N/A
JP
Konami Holdings Corp
TSE:9766
15.6
N/A

See Also

Discover More