I

IToxi Corp
KOSDAQ:052770

Watchlist Manager
IToxi Corp
KOSDAQ:052770
Watchlist
Price: 805 KRW Market Closed
Market Cap: ₩7.2B

Relative Value

The Relative Value of one IToxi Corp stock under the Base Case scenario is 1 473.58 KRW. Compared to the current market price of 805 KRW, IToxi Corp is Undervalued by 45%.

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
1 473.58 KRW
Undervaluation 45%
Relative Value
Price
I
Worst Case
Base Case
Best Case

Multiples Across Competitors

Competitors Multiples
IToxi Corp Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
KR
IToxi Corp
KOSDAQ:052770
7.2B KRW 0.9 -0.7 -0.7 -0.6
CN
NetEase Inc
NASDAQ:NTES
73.3B USD 4.5 14.9 9.1 9.7
US
Activision Blizzard Inc
LSE:0H8X
74.1B USD 8.5 34.2 24.6 28.9
JP
Nintendo Co Ltd
TSE:7974
11.3T JPY 5.2 27.4 24.7 25.9
US
Electronic Arts Inc
NASDAQ:EA
50.1B USD 6.9 73.7 37.1 49.1
SG
Sea Ltd
NYSE:SE
46.7B USD 2 29.4 19 19
US
Roblox Corp
NYSE:RBLX
40.3B USD 8.3 -37.9 -38.4 -31.4
US
Take-Two Interactive Software Inc
NASDAQ:TTWO
37.1B USD 5.7 -9.4 38.2 -127.2
CN
Zhejiang Century Huatong Group Co Ltd
SZSE:002602
123.7B CNY 3.6 32.8 20.1 20.1
JP
Konami Holdings Corp
TSE:9766
2.7T JPY 5.9 31.9 16.7 21.3
JP
Nexon Co Ltd
TSE:3659
2.3T JPY 4.7 24.5 9.7 10.6
P/E Multiple
Earnings Growth PEG
KR
I
IToxi Corp
KOSDAQ:052770
Average P/E: 33.6
Negative Multiple: -0.7
N/A N/A
CN
NetEase Inc
NASDAQ:NTES
14.9
14%
1.1
US
A
Activision Blizzard Inc
LSE:0H8X
34.2
36%
1
JP
Nintendo Co Ltd
TSE:7974
27.4
26%
1.1
US
Electronic Arts Inc
NASDAQ:EA
73.7
32%
2.3
SG
Sea Ltd
NYSE:SE
29.4
N/A N/A
US
Roblox Corp
NYSE:RBLX
Negative Multiple: -37.9 N/A N/A
US
Take-Two Interactive Software Inc
NASDAQ:TTWO
Negative Multiple: -9.4 N/A N/A
CN
Z
Zhejiang Century Huatong Group Co Ltd
SZSE:002602
32.8
104%
0.3
JP
Konami Holdings Corp
TSE:9766
31.9
22%
1.4
JP
N
Nexon Co Ltd
TSE:3659
24.5
15%
1.6
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
KR
I
IToxi Corp
KOSDAQ:052770
Average EV/EBITDA: 22.1
Negative Multiple: -0.7
N/A N/A
CN
NetEase Inc
NASDAQ:NTES
9.1
12%
0.8
US
A
Activision Blizzard Inc
LSE:0H8X
24.6
30%
0.8
JP
Nintendo Co Ltd
TSE:7974
24.7
34%
0.7
US
Electronic Arts Inc
NASDAQ:EA
37.1
20%
1.9
SG
Sea Ltd
NYSE:SE
19
57%
0.3
US
Roblox Corp
NYSE:RBLX
Negative Multiple: -38.4 N/A N/A
US
Take-Two Interactive Software Inc
NASDAQ:TTWO
38.2
59%
0.6
CN
Z
Zhejiang Century Huatong Group Co Ltd
SZSE:002602
20.1
61%
0.3
JP
Konami Holdings Corp
TSE:9766
16.7
15%
1.1
JP
N
Nexon Co Ltd
TSE:3659
9.7
13%
0.7
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
KR
I
IToxi Corp
KOSDAQ:052770
Average EV/EBIT: 23.1
Negative Multiple: -0.6
N/A N/A
CN
NetEase Inc
NASDAQ:NTES
9.7
11%
0.9
US
A
Activision Blizzard Inc
LSE:0H8X
28.9
36%
0.8
JP
Nintendo Co Ltd
TSE:7974
25.9
N/A N/A
US
Electronic Arts Inc
NASDAQ:EA
49.1
26%
1.9
SG
Sea Ltd
NYSE:SE
19
39%
0.5
US
Roblox Corp
NYSE:RBLX
Negative Multiple: -31.4 N/A N/A
US
Take-Two Interactive Software Inc
NASDAQ:TTWO
Negative Multiple: -127.2 N/A N/A
CN
Z
Zhejiang Century Huatong Group Co Ltd
SZSE:002602
20.1
56%
0.4
JP
Konami Holdings Corp
TSE:9766
21.3
N/A N/A
JP
N
Nexon Co Ltd
TSE:3659
10.6
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