N

Neowiz
KOSDAQ:095660

Watchlist Manager
Neowiz
KOSDAQ:095660
Watchlist
Price: 25 400 KRW -3.42% Market Closed
Market Cap: 555.2B KRW

Relative Value

The Relative Value of one Neowiz stock under the Base Case scenario is hidden KRW. Compared to the current market price of 25 400 KRW, Neowiz is hidden .

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.

Neowiz Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
61
vs Industry
50
Median 3Y
1.4
Median 5Y
1.8
Industry
1.5
Forward
1.3
vs History
vs Industry
2
Median 3Y
12
Median 5Y
9.9
Industry
17.2
Forward
12
vs History
41
vs Industry
27
Median 3Y
15.3
Median 5Y
15.3
Industry
11.1
vs History
36
vs Industry
13
Median 3Y
50.8
Median 5Y
50
Industry
15.4
vs History
55
vs Industry
59
Median 3Y
1.1
Median 5Y
1.2
Industry
1.8
vs History
61
vs Industry
70
Median 3Y
0.7
Median 5Y
1
Industry
1.6
Forward
0.7
vs History
vs Industry
Median 3Y
0
Median 5Y
0
Industry
3.5
vs History
52
vs Industry
49
Median 3Y
4.9
Median 5Y
5.8
Industry
8.9
Forward
4
vs History
49
vs Industry
42
Median 3Y
6.7
Median 5Y
7.5
Industry
12.7
Forward
5
vs History
38
vs Industry
44
Median 3Y
8
Median 5Y
8.1
Industry
10.5
vs History
42
vs Industry
41
Median 3Y
9.3
Median 5Y
9.7
Industry
12.7
vs History
49
vs Industry
69
Median 3Y
0.8
Median 5Y
1
Industry
1.4

Multiples Across Competitors

Competitors Multiples
Neowiz 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
Neowiz
KOSDAQ:095660
555.2B KRW 1.5 -280.7 5 7.2
CN
Blue Hat Interactive Entertainment Technology
NASDAQ:BHAT
105.5T USD 5 559 677.8 -11 610 522 -18 731 097.6 -18 394 006.4
CN
NetEase Inc
NASDAQ:NTES
91.2B USD 5.7 17.6 13.2 14
SG
Sea Ltd
NYSE:SE
83.6B USD 4 58.9 46.4 46.4
JP
Nintendo Co Ltd
TSE:7974
12.1T JPY 6.9 32.6 30.8 32.4
US
Activision Blizzard Inc
LSE:0H8X
74.1B USD 8.5 34.2 24.6 28.9
US
Roblox Corp
NYSE:RBLX
53.5B USD 12 -55.2 -57.1 -46.2
US
Electronic Arts Inc
NASDAQ:EA
50.9B USD 7 57.5 32.7 41
US
Take-Two Interactive Software Inc
NASDAQ:TTWO
46.5B USD 7.5 -11.6 54.1 -128.3
JP
Nexon Co Ltd
TSE:3659
3.2T JPY 7.5 28.4 19.7 21.6
CN
Zhejiang Century Huatong Group Co Ltd
SZSE:002602
136.5B CNY 4 36.2 22.7 22.7
P/E Multiple
Earnings Growth PEG
KR
N
Neowiz
KOSDAQ:095660
Average P/E: 37.9
Negative Multiple: -280.7
180%
N/A
CN
Blue Hat Interactive Entertainment Technology
NASDAQ:BHAT
Negative Multiple: -11 610 522 N/A N/A
CN
NetEase Inc
NASDAQ:NTES
17.6
17%
1
SG
Sea Ltd
NYSE:SE
58.9
97%
0.6
JP
Nintendo Co Ltd
TSE:7974
32.6
31%
1.1
US
A
Activision Blizzard Inc
LSE:0H8X
34.2
36%
1
US
Roblox Corp
NYSE:RBLX
Negative Multiple: -55.2 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: -11.6 N/A N/A
JP
N
Nexon Co Ltd
TSE:3659
28.4
1%
28.4
CN
Z
Zhejiang Century Huatong Group Co Ltd
SZSE:002602
36.2
94%
0.4
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
KR
N
Neowiz
KOSDAQ:095660
Average EV/EBITDA: 27.7
5
15%
0.3
CN
Blue Hat Interactive Entertainment Technology
NASDAQ:BHAT
Negative Multiple: -18 731 097.6 N/A N/A
CN
NetEase Inc
NASDAQ:NTES
13.2
16%
0.8
SG
Sea Ltd
NYSE:SE
46.4
75%
0.6
JP
Nintendo Co Ltd
TSE:7974
30.8
36%
0.9
US
A
Activision Blizzard Inc
LSE:0H8X
24.6
30%
0.8
US
Roblox Corp
NYSE:RBLX
Negative Multiple: -57.1 N/A N/A
US
Electronic Arts Inc
NASDAQ:EA
32.7
20%
1.6
US
Take-Two Interactive Software Inc
NASDAQ:TTWO
54.1
60%
0.9
JP
N
Nexon Co Ltd
TSE:3659
19.7
7%
2.8
CN
Z
Zhejiang Century Huatong Group Co Ltd
SZSE:002602
22.7
54%
0.4
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
KR
N
Neowiz
KOSDAQ:095660
Average EV/EBIT: 26.8
7.2
26%
0.3
CN
Blue Hat Interactive Entertainment Technology
NASDAQ:BHAT
Negative Multiple: -18 394 006.4 N/A N/A
CN
NetEase Inc
NASDAQ:NTES
14
16%
0.9
SG
Sea Ltd
NYSE:SE
46.4
88%
0.5
JP
Nintendo Co Ltd
TSE:7974
32.4
N/A N/A
US
A
Activision Blizzard Inc
LSE:0H8X
28.9
36%
0.8
US
Roblox Corp
NYSE:RBLX
Negative Multiple: -46.2 N/A N/A
US
Electronic Arts Inc
NASDAQ:EA
41
26%
1.6
US
Take-Two Interactive Software Inc
NASDAQ:TTWO
Negative Multiple: -128.3 N/A N/A
JP
N
Nexon Co Ltd
TSE:3659
21.6
N/A N/A
CN
Z
Zhejiang Century Huatong Group Co Ltd
SZSE:002602
22.7
48%
0.5