NetDragon Websoft Holdings Ltd
HKEX:777

Watchlist Manager
NetDragon Websoft Holdings Ltd Logo
NetDragon Websoft Holdings Ltd
HKEX:777
Watchlist
Price: 9.84 HKD -2.09% Market Closed
Market Cap: HK$5.2B

Relative Value

The Relative Value of one NetDragon Websoft Holdings Ltd stock under the Base Case scenario is 18.51 HKD. Compared to the current market price of 9.84 HKD, NetDragon Websoft Holdings Ltd is Undervalued by 47%.

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
18.51 HKD
Undervaluation 47%
Relative Value
Price
Worst Case
Base Case
Best Case

Multiples Across Competitors

Competitors Multiples
NetDragon Websoft Holdings Ltd 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
NetDragon Websoft Holdings Ltd
HKEX:777
5.2B HKD 0.9 -79.3 2.6 6.7
CN
NetEase Inc
NASDAQ:NTES
83B USD 5.2 16 81.2 86.3
JP
Nintendo Co Ltd
TSE:7974
11.7T JPY 6.4 30.4 29.8 31.4
US
Activision Blizzard Inc
LSE:0H8X
74.1B USD 8.5 34.2 24.6 28.9
SG
Sea Ltd
NYSE:SE
66.9B USD 3.2 47.2 36.7 36.7
US
Electronic Arts Inc
NASDAQ:EA
50.7B USD 7 57.3 32.6 40.8
US
Roblox Corp
NYSE:RBLX
47.8B USD 10.6 -49 -50.5 -40.8
US
Take-Two Interactive Software Inc
NASDAQ:TTWO
40.9B USD 6.6 -10.2 47.6 -113
CN
Zhejiang Century Huatong Group Co Ltd
SZSE:002602
150.5B CNY 4.4 40 25.1 25.1
JP
Konami Holdings Corp
TSE:9766
2.9T JPY 6.2 33.3 17.6 22.4
JP
Nexon Co Ltd
TSE:3659
2.9T JPY 6.8 25.8 17.4 19.1
P/E Multiple
Earnings Growth PEG
CN
NetDragon Websoft Holdings Ltd
HKEX:777
Average P/E: 35.5
Negative Multiple: -79.3
35%
N/A
CN
NetEase Inc
NASDAQ:NTES
16
17%
0.9
JP
Nintendo Co Ltd
TSE:7974
30.4
31%
1
US
A
Activision Blizzard Inc
LSE:0H8X
34.2
36%
1
SG
Sea Ltd
NYSE:SE
47.2
97%
0.5
US
Electronic Arts Inc
NASDAQ:EA
57.3
32%
1.8
US
Roblox Corp
NYSE:RBLX
Negative Multiple: -49 N/A N/A
US
Take-Two Interactive Software Inc
NASDAQ:TTWO
Negative Multiple: -10.2 N/A N/A
CN
Z
Zhejiang Century Huatong Group Co Ltd
SZSE:002602
40
103%
0.4
JP
Konami Holdings Corp
TSE:9766
33.3
21%
1.6
JP
N
Nexon Co Ltd
TSE:3659
25.8
2%
12.9
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
CN
NetDragon Websoft Holdings Ltd
HKEX:777
Average EV/EBITDA: 31.5
2.6
6%
0.4
CN
NetEase Inc
NASDAQ:NTES
81.2
16%
5.1
JP
Nintendo Co Ltd
TSE:7974
29.8
36%
0.8
US
A
Activision Blizzard Inc
LSE:0H8X
24.6
30%
0.8
SG
Sea Ltd
NYSE:SE
36.7
75%
0.5
US
Electronic Arts Inc
NASDAQ:EA
32.6
19%
1.7
US
Roblox Corp
NYSE:RBLX
Negative Multiple: -50.5 N/A N/A
US
Take-Two Interactive Software Inc
NASDAQ:TTWO
47.6
59%
0.8
CN
Z
Zhejiang Century Huatong Group Co Ltd
SZSE:002602
25.1
54%
0.5
JP
Konami Holdings Corp
TSE:9766
17.6
15%
1.2
JP
N
Nexon Co Ltd
TSE:3659
17.4
7%
2.5
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
CN
NetDragon Websoft Holdings Ltd
HKEX:777
Average EV/EBIT: 33
6.7
14%
0.5
CN
NetEase Inc
NASDAQ:NTES
86.3
16%
5.4
JP
Nintendo Co Ltd
TSE:7974
31.4
N/A N/A
US
A
Activision Blizzard Inc
LSE:0H8X
28.9
36%
0.8
SG
Sea Ltd
NYSE:SE
36.7
88%
0.4
US
Electronic Arts Inc
NASDAQ:EA
40.8
25%
1.6
US
Roblox Corp
NYSE:RBLX
Negative Multiple: -40.8 N/A N/A
US
Take-Two Interactive Software Inc
NASDAQ:TTWO
Negative Multiple: -113 N/A N/A
CN
Z
Zhejiang Century Huatong Group Co Ltd
SZSE:002602
25.1
48%
0.5
JP
Konami Holdings Corp
TSE:9766
22.4
N/A N/A
JP
N
Nexon Co Ltd
TSE:3659
19.1
N/A N/A