NetEase Inc
HKEX:9999

Watchlist Manager
NetEase Inc Logo
NetEase Inc
HKEX:9999
Watchlist
Price: 222.6 HKD -2.71% Market Closed
Market Cap: 717.3B HKD
Section:
 

Relative Value

The Relative Value of one NetEase Inc stock under the Base Case scenario is 182.57 HKD. Compared to the current market price of 222.6 HKD, NetEase Inc is Overvalued by 18%.

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
182.57 HKD
Overvaluation 18%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

5.8
P/S
P/S
Price to Sales
5.8
vs History
3
vs Industry
18
Median 3Y
4.4
Median 5Y
4.5
Industry
1.5
Forward
5.5
More Details
17.8
P/E
P/E
Price to Earnings
17.8
vs History
42
vs Industry
26
Median 3Y
16.6
Median 5Y
17.7
Industry
17.2
Forward
16
More Details
13.2
P/OCF
P/OCF
Price to OCF
13.2
vs History
47
vs Industry
29
Median 3Y
12.7
Median 5Y
13.5
Industry
11.1
More Details
15.1
P/FCFE
P/FCFE
Price to FCFE
15.1
vs History
44
vs Industry
24
Median 3Y
15.1
Median 5Y
15.1
Industry
15.4
More Details
4.1
P/B
P/B
Price to Book Value
4.1
vs History
20
vs Industry
20
Median 3Y
3.5
Median 5Y
3.8
Industry
1.8
More Details
4.5
EV/S
EV/S
Enterprise Value to Sales
4.5
vs History
6
vs Industry
23
Median 3Y
3.4
Median 5Y
3.5
Industry
1.6
Forward
4.3
More Details
7.1
EV/GP
EV/GP
Enterprise Value to Gross Profit
7.1
vs History
19
vs Industry
28
Median 3Y
5.5
Median 5Y
6
Industry
3.5
More Details
13.4
EV/EBITDA
EV/EBITDA
Enterprise Value to EBITDA
13.4
vs History
36
vs Industry
26
Median 3Y
11.7
Median 5Y
13.3
Industry
8.9
Forward
12.4
More Details
14.3
EV/EBIT
EV/EBIT
Enterprise Value to EBIT
14.3
vs History
46
vs Industry
28
Median 3Y
13.2
Median 5Y
14.2
Industry
12.7
Forward
13.4
More Details
10.3
EV/OCF
EV/OCF
Enterprise Value to OCF
10.3
vs History
46
vs Industry
35
Median 3Y
9.8
Median 5Y
10.5
Industry
10.5
More Details
10.8
EV/FCFF
EV/FCFF
Enterprise Value to FCFF
10.8
vs History
52
vs Industry
33
Median 3Y
10.2
Median 5Y
11.3
Industry
12.7
More Details
7.8
EV/IC
EV/IC
Enterprise Value to IC
7.8
vs History
3
vs Industry
10
Median 3Y
6
Median 5Y
5.9
Industry
1.4
More Details

Multiples Across Competitors

Competitors Multiples
NetEase Inc Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
CN
NetEase Inc
HKEX:9999
92.2B HKD 5.8 17.8 13.4 14.3
CN
Blue Hat Interactive Entertainment Technology
NASDAQ:BHAT
100.5T USD 5 297 015.8 -11 061 993.4 -17 846 163.8 -17 524 998.2
SG
Sea Ltd
NYSE:SE
83.8B USD 4 59.1 46.6 46.6
JP
Nintendo Co Ltd
TSE:7974
12.4T JPY 7.1 33.6 31.8 33.6
US
Activision Blizzard Inc
LSE:0H8X
74.1B USD 8.5 34.2 24.6 28.9
US
Roblox Corp
NYSE:RBLX
57.6B USD 12.9 -59.5 -61.7 -49.9
US
Electronic Arts Inc
NASDAQ:EA
50.9B USD 7 57.5 32.7 41
US
Take-Two Interactive Software Inc
NASDAQ:TTWO
47.6B USD 7.6 -11.9 55.3 -131.2
JP
Nexon Co Ltd
TSE:3659
3.2T JPY 7.4 28.1 19.5 21.4
CN
Zhejiang Century Huatong Group Co Ltd
SZSE:002602
137.5B CNY 4 36.5 22.8 22.8
JP
Konami Holdings Corp
TSE:9766
2.9T JPY 6.4 34.7 18.1 23.3
P/E Multiple
Earnings Growth PEG
CN
NetEase Inc
HKEX:9999
Average P/E: 37.7
17.8
17%
1
CN
Blue Hat Interactive Entertainment Technology
NASDAQ:BHAT
Negative Multiple: -11 061 993.4 N/A N/A
SG
Sea Ltd
NYSE:SE
59.1
97%
0.6
JP
Nintendo Co Ltd
TSE:7974
33.6
31%
1.1
US
A
Activision Blizzard Inc
LSE:0H8X
34.2
36%
1
US
Roblox Corp
NYSE:RBLX
Negative Multiple: -59.5 N/A N/A
US
Electronic Arts Inc
NASDAQ:EA
57.5
33%
1.7
US
Take-Two Interactive Software Inc
NASDAQ:TTWO
Negative Multiple: -11.9 N/A N/A
JP
N
Nexon Co Ltd
TSE:3659
28.1
1%
28.1
CN
Z
Zhejiang Century Huatong Group Co Ltd
SZSE:002602
36.5
94%
0.4
JP
Konami Holdings Corp
TSE:9766
34.7
21%
1.7
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
CN
NetEase Inc
HKEX:9999
Average EV/EBITDA: 29.5
13.4
16%
0.8
CN
Blue Hat Interactive Entertainment Technology
NASDAQ:BHAT
Negative Multiple: -17 846 163.8 N/A N/A
SG
Sea Ltd
NYSE:SE
46.6
75%
0.6
JP
Nintendo Co Ltd
TSE:7974
31.8
36%
0.9
US
A
Activision Blizzard Inc
LSE:0H8X
24.6
30%
0.8
US
Roblox Corp
NYSE:RBLX
Negative Multiple: -61.7 N/A N/A
US
Electronic Arts Inc
NASDAQ:EA
32.7
20%
1.6
US
Take-Two Interactive Software Inc
NASDAQ:TTWO
55.3
60%
0.9
JP
N
Nexon Co Ltd
TSE:3659
19.5
7%
2.8
CN
Z
Zhejiang Century Huatong Group Co Ltd
SZSE:002602
22.8
54%
0.4
JP
Konami Holdings Corp
TSE:9766
18.1
15%
1.2
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
CN
NetEase Inc
HKEX:9999
Average EV/EBIT: 29
14.3
16%
0.9
CN
Blue Hat Interactive Entertainment Technology
NASDAQ:BHAT
Negative Multiple: -17 524 998.2 N/A N/A
SG
Sea Ltd
NYSE:SE
46.6
88%
0.5
JP
Nintendo Co Ltd
TSE:7974
33.6
N/A N/A
US
A
Activision Blizzard Inc
LSE:0H8X
28.9
36%
0.8
US
Roblox Corp
NYSE:RBLX
Negative Multiple: -49.9 N/A N/A
US
Electronic Arts Inc
NASDAQ:EA
41
26%
1.6
US
Take-Two Interactive Software Inc
NASDAQ:TTWO
Negative Multiple: -131.2 N/A N/A
JP
N
Nexon Co Ltd
TSE:3659
21.4
N/A N/A
CN
Z
Zhejiang Century Huatong Group Co Ltd
SZSE:002602
22.8
48%
0.5
JP
Konami Holdings Corp
TSE:9766
23.3
N/A N/A

See Also

Summary
Intrinsic value, competitors valuation, and company profile.
DCF Valuation
Stock valuation using Discount Cash Flow valuation method.
Relative Valuation
Stock valuation using valuation multiples.
Wall Street Estimates
Price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
Stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
Back to Top
ALPHA SPREAD
Follow us
Join more than 307,400+ value investors using Alpha Spread
Create Free Account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2026 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.