W

Wemade Co Ltd
KOSDAQ:112040

Watchlist Manager
Wemade Co Ltd
KOSDAQ:112040
Watchlist
Price: 42 250 KRW 2.67% Market Closed
Market Cap: 1.4T KRW
Have any thoughts about
Wemade Co Ltd?
Write Note

Relative Value

The Relative Value of one Wemade Co Ltd stock under the Base Case scenario is 59 643.79 KRW. Compared to the current market price of 42 250 KRW, Wemade Co Ltd is Undervalued by 29%.

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
59 643.79 KRW
Undervaluation 29%
Relative Value
Price
W
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
79
vs Industry
36
Median 3Y
2.8
Median 5Y
2.8
Industry
1.5
Forward
2
vs History
vs Industry
Median 3Y
-6.4
Median 5Y
-6.4
Industry
18.4
Forward
-65.7
vs History
vs Industry
9
Median 3Y
-9.5
Median 5Y
-8.3
Industry
11.7
vs History
vs Industry
4
Median 3Y
8.6
Median 5Y
-5.1
Industry
16.4
vs History
14
vs Industry
7
Median 3Y
5.6
Median 5Y
4
Industry
1.8
vs History
77
vs Industry
40
Median 3Y
2.5
Median 5Y
2.3
Industry
1.6
Forward
1.6
vs History
vs Industry
Median 3Y
0
Median 5Y
0
Industry
3.4
vs History
vs Industry
Median 3Y
-13.2
Median 5Y
-13.2
Industry
8.9
Forward
-44.2
vs History
vs Industry
Median 3Y
-11.8
Median 5Y
-11.8
Industry
12.7
Forward
-37.2
vs History
vs Industry
10
Median 3Y
-7.7
Median 5Y
-6.6
Industry
10.9
vs History
vs Industry
7
Median 3Y
-7.8
Median 5Y
-6.6
Industry
14.1
vs History
60
vs Industry
52
Median 3Y
1.2
Median 5Y
1.1
Industry
1.5

Multiples Across Competitors

Competitors Multiples
Wemade Co 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
KR
Wemade Co Ltd
KOSDAQ:112040
1.4T KRW 2.1 -7.4 -16.5 -15
JP
Nintendo Co Ltd
TSE:7974
13.1T JPY 10.6 40.9 33.6 35
SG
Sea Ltd
NYSE:SE
77.5B USD 5 796.8 101.5 250.7
US
Activision Blizzard Inc
LSE:0H8X
74.1B USD 8.5 34.2 24.6 28.9
CN
NetEase Inc
NASDAQ:NTES
66.7B USD 4.6 17.6 12 13
US
Roblox Corp
NYSE:RBLX
44.5B USD 12.3 -47.6 -51.5 -40.5
US
Take-Two Interactive Software Inc
NASDAQ:TTWO
36.8B USD 6.8 -10.1 108.1 -74.2
US
Electronic Arts Inc
NASDAQ:EA
33.9B USD 4.6 32.3 16.6 21.2
JP
Konami Holdings Corp
TSE:9766
2.5T JPY 6.5 36.9 19.5 24.4
JP
Nexon Co Ltd
TSE:3659
1.7T JPY 3.9 28.6 8.3 8.9
JP
Capcom Co Ltd
TSE:9697
1.6T JPY 11.9 48 30.9 34.1
P/E Multiple
Earnings Growth PEG
KR
W
Wemade Co Ltd
KOSDAQ:112040
Average P/E: 129.4
Negative Multiple: -7.4
N/A N/A
JP
Nintendo Co Ltd
TSE:7974
40.9
3%
13.6
SG
Sea Ltd
NYSE:SE
796.8
139%
5.7
US
A
Activision Blizzard Inc
LSE:0H8X
34.2
36%
1
CN
NetEase Inc
NASDAQ:NTES
17.6
10%
1.8
US
Roblox Corp
NYSE:RBLX
Negative Multiple: -47.6 N/A N/A
US
Take-Two Interactive Software Inc
NASDAQ:TTWO
Negative Multiple: -10.1 N/A N/A
US
Electronic Arts Inc
NASDAQ:EA
32.3
21%
1.5
JP
Konami Holdings Corp
TSE:9766
36.9
17%
2.2
JP
N
Nexon Co Ltd
TSE:3659
28.6
21%
1.4
JP
Capcom Co Ltd
TSE:9697
48
13%
3.7
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
KR
W
Wemade Co Ltd
KOSDAQ:112040
Average EV/EBITDA: 39.4
Negative Multiple: -16.5
N/A N/A
JP
Nintendo Co Ltd
TSE:7974
33.6
2%
16.8
SG
Sea Ltd
NYSE:SE
101.5
72%
1.4
US
A
Activision Blizzard Inc
LSE:0H8X
24.6
30%
0.8
CN
NetEase Inc
NASDAQ:NTES
12
10%
1.2
US
Roblox Corp
NYSE:RBLX
Negative Multiple: -51.5 N/A N/A
US
Take-Two Interactive Software Inc
NASDAQ:TTWO
108.1
49%
2.2
US
Electronic Arts Inc
NASDAQ:EA
16.6
16%
1
JP
Konami Holdings Corp
TSE:9766
19.5
10%
1.9
JP
N
Nexon Co Ltd
TSE:3659
8.3
9%
0.9
JP
Capcom Co Ltd
TSE:9697
30.9
14%
2.2
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
KR
W
Wemade Co Ltd
KOSDAQ:112040
Average EV/EBIT: 52
Negative Multiple: -15
N/A N/A
JP
Nintendo Co Ltd
TSE:7974
35
N/A N/A
SG
Sea Ltd
NYSE:SE
250.7
93%
2.7
US
A
Activision Blizzard Inc
LSE:0H8X
28.9
36%
0.8
CN
NetEase Inc
NASDAQ:NTES
13
11%
1.2
US
Roblox Corp
NYSE:RBLX
Negative Multiple: -40.5 N/A N/A
US
Take-Two Interactive Software Inc
NASDAQ:TTWO
Negative Multiple: -74.2 N/A N/A
US
Electronic Arts Inc
NASDAQ:EA
21.2
18%
1.2
JP
Konami Holdings Corp
TSE:9766
24.4
N/A N/A
JP
N
Nexon Co Ltd
TSE:3659
8.9
N/A N/A
JP
Capcom Co Ltd
TSE:9697
34.1
N/A N/A