NetEase Inc banner

NetEase Inc
HKEX:9999

Watchlist Manager
NetEase Inc Logo
NetEase Inc
HKEX:9999
Watchlist
Price: 188.1 HKD 0.7% Market Closed
Market Cap: HK$606.1B

Relative Value

The Relative Value of one NetEase Inc stock under the Base Case scenario is 181.05 HKD. Compared to the current market price of 188.1 HKD, NetEase Inc is Overvalued by 4%.

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
181.05 HKD
Overvaluation 4%
Relative Value
Price
Worst Case
Base Case
Best Case

Multiples Across Competitors

Competitors Multiples
NetEase 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
NetEase Inc
HKEX:9999
76.6B HKD 4.7 15.6 9.7 10.4
US
Activision Blizzard Inc
LSE:0H8X
74.1B USD 8.5 34.2 24.6 28.9
JP
Nintendo Co Ltd
TSE:7974
11.4T JPY 5.4 28.5 26 27.3
SG
Sea Ltd
NYSE:SE
51.9B USD 2.2 32.7 21.6 21.6
US
Electronic Arts Inc
NASDAQ:EA
50B USD 6.8 73.6 37.1 49
US
Roblox Corp
NYSE:RBLX
40.9B USD 8.4 -38.4 -39 -31.9
US
Take-Two Interactive Software Inc
NASDAQ:TTWO
38.3B USD 5.8 -9.7 39.4 -131.1
CN
Zhejiang Century Huatong Group Co Ltd
SZSE:002602
126.4B CNY 3.7 33.6 20.6 20.6
JP
Konami Holdings Corp
TSE:9766
2.8T JPY 6 32.6 17.1 21.8
JP
Nexon Co Ltd
TSE:3659
2.3T JPY 4.9 25.1 10.1 11
JP
Konami Group Corp
XMUN:KOA
9.6B EUR 3.8 20.4 10.1 12.9
P/E Multiple
Earnings Growth PEG
CN
NetEase Inc
HKEX:9999
Average P/E: 32.9
15.6
14%
1.1
US
A
Activision Blizzard Inc
LSE:0H8X
34.2
36%
1
JP
Nintendo Co Ltd
TSE:7974
28.5
26%
1.1
SG
Sea Ltd
NYSE:SE
32.7
N/A N/A
US
Electronic Arts Inc
NASDAQ:EA
73.6
32%
2.3
US
Roblox Corp
NYSE:RBLX
Negative Multiple: -38.4 N/A N/A
US
Take-Two Interactive Software Inc
NASDAQ:TTWO
Negative Multiple: -9.7 N/A N/A
CN
Z
Zhejiang Century Huatong Group Co Ltd
SZSE:002602
33.6
104%
0.3
JP
Konami Holdings Corp
TSE:9766
32.6
22%
1.5
JP
N
Nexon Co Ltd
TSE:3659
25.1
15%
1.7
JP
K
Konami Group Corp
XMUN:KOA
20.4
22%
0.9
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
CN
NetEase Inc
HKEX:9999
Average EV/EBITDA: 21.6
9.7
12%
0.8
US
A
Activision Blizzard Inc
LSE:0H8X
24.6
30%
0.8
JP
Nintendo Co Ltd
TSE:7974
26
34%
0.8
SG
Sea Ltd
NYSE:SE
21.6
57%
0.4
US
Electronic Arts Inc
NASDAQ:EA
37.1
20%
1.9
US
Roblox Corp
NYSE:RBLX
Negative Multiple: -39 N/A N/A
US
Take-Two Interactive Software Inc
NASDAQ:TTWO
39.4
59%
0.7
CN
Z
Zhejiang Century Huatong Group Co Ltd
SZSE:002602
20.6
61%
0.3
JP
Konami Holdings Corp
TSE:9766
17.1
15%
1.1
JP
N
Nexon Co Ltd
TSE:3659
10.1
13%
0.8
JP
K
Konami Group Corp
XMUN:KOA
10.1
15%
0.7
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
CN
NetEase Inc
HKEX:9999
Average EV/EBIT: 22.6
10.4
12%
0.9
US
A
Activision Blizzard Inc
LSE:0H8X
28.9
36%
0.8
JP
Nintendo Co Ltd
TSE:7974
27.3
N/A N/A
SG
Sea Ltd
NYSE:SE
21.6
42%
0.5
US
Electronic Arts Inc
NASDAQ:EA
49
26%
1.9
US
Roblox Corp
NYSE:RBLX
Negative Multiple: -31.9 N/A N/A
US
Take-Two Interactive Software Inc
NASDAQ:TTWO
Negative Multiple: -131.1 N/A N/A
CN
Z
Zhejiang Century Huatong Group Co Ltd
SZSE:002602
20.6
56%
0.4
JP
Konami Holdings Corp
TSE:9766
21.8
N/A N/A
JP
N
Nexon Co Ltd
TSE:3659
11
N/A N/A
JP
K
Konami Group Corp
XMUN:KOA
12.9
N/A N/A
Get AI-powered insights for any company or topic.
Open AI Assistant

Intrinsic Value is all-important and is the only logical way to evaluate the relative attractiveness of investments and businesses.

Warren Buffett