First Time Loading...
W

Wemade Co Ltd
KOSDAQ:112040

Watchlist Manager
Wemade Co Ltd
KOSDAQ:112040
Watchlist
Price: 47 050 KRW -0.42%
Updated: May 15, 2024

Relative Value

The Relative Value of one Wemade Co Ltd stock under the Base Case scenario is 92 700.37 KRW. Compared to the current market price of 47 050 KRW, Wemade Co Ltd is Undervalued by 49%.

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
92 700.37 KRW
Undervaluation 49%
Relative Value
Price
W
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
58
vs Industry
30
Median 3Y
3.9
Median 5Y
2.8
Industry
1.6
Forward
1.6
vs History
vs Industry
Median 3Y
8.4
Median 5Y
-7.8
Industry
18.9
Forward
12.9
vs History
vs Industry
9
Median 3Y
39.9
Median 5Y
-4.6
Industry
11.6
vs History
vs Industry
4
Median 3Y
14.7
Median 5Y
-3.7
Industry
16
vs History
15
vs Industry
10
Median 3Y
4.7
Median 5Y
3.4
Industry
1.8
vs History
52
vs Industry
34
Median 3Y
3.7
Median 5Y
2.3
Industry
1.6
Forward
1.4
vs History
vs Industry
Median 3Y
0
Median 5Y
0
Industry
3.6
vs History
vs Industry
Median 3Y
-5.9
Median 5Y
-5.9
Industry
9.4
Forward
12.5
vs History
vs Industry
Median 3Y
-5.1
Median 5Y
-5.1
Industry
13.2
Forward
21.1
vs History
vs Industry
10
Median 3Y
36.6
Median 5Y
-3
Industry
10.8
vs History
vs Industry
7
Median 3Y
40.2
Median 5Y
-2.9
Industry
13.5
vs History
46
vs Industry
44
Median 3Y
1.6
Median 5Y
1.2
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
1.6T KRW 2.6 -7.9 -15.1 -12.5
US
Activision Blizzard Inc
NASDAQ:ATVI
74.3B USD 8.5 34.3 24.7 29
CN
NetEase Inc
NASDAQ:NTES
63.6B USD 4.4 15.6 11.5 12.7
JP
Nintendo Co Ltd
TSE:7974
9.8T JPY 5.8 19.9 13.6 14
SG
Sea Ltd
NYSE:SE
40.6B USD 3.1 269.2 51.4 117.6
US
Electronic Arts Inc
NASDAQ:EA
34B USD 4.4 31.6 16.4 20.9
US
Take-Two Interactive Software Inc
NASDAQ:TTWO
24.7B USD 4.6 -17 29.1 -25.2
US
Roblox Corp
NYSE:RBLX
20.3B USD 6.9 -17.5 -17.8 -14.8
JP
Nexon Co Ltd
TSE:3659
2.2T JPY 5.2 31.3 11.1 11.9
JP
Konami Holdings Corp
TSE:9766
1.5T JPY 4.3 28.2 13.9 18.2
US
Zynga Inc
NASDAQ:ZNGA
9.3B USD 3.3 -88 24.6 64.7
P/E Multiple
Earnings Growth
KR
W
Wemade Co Ltd
KOSDAQ:112040
Average P/E: 61.4
Negative Multiple: -7.9
N/A
US
Activision Blizzard Inc
NASDAQ:ATVI
34.3
151%
CN
NetEase Inc
NASDAQ:NTES
15.6
40%
JP
Nintendo Co Ltd
TSE:7974
19.9
-4%
SG
Sea Ltd
NYSE:SE
269.2
852%
US
Electronic Arts Inc
NASDAQ:EA
31.6
189%
US
Take-Two Interactive Software Inc
NASDAQ:TTWO
Negative Multiple: -17 N/A
US
Roblox Corp
NYSE:RBLX
Negative Multiple: -17.5 N/A
JP
N
Nexon Co Ltd
TSE:3659
31.3
77%
JP
Konami Holdings Corp
TSE:9766
28.2
86%
US
Zynga Inc
NASDAQ:ZNGA
Negative Multiple: -88 N/A
EV/EBIT Multiple
EBIT Growth
KR
W
Wemade Co Ltd
KOSDAQ:112040
Average EV/EBIT: 36.1
Negative Multiple: -12.5
N/A
US
Activision Blizzard Inc
NASDAQ:ATVI
29
153%
CN
NetEase Inc
NASDAQ:NTES
12.7
53%
JP
Nintendo Co Ltd
TSE:7974
14
N/A
SG
Sea Ltd
NYSE:SE
117.6
530%
US
Electronic Arts Inc
NASDAQ:EA
20.9
88%
US
Take-Two Interactive Software Inc
NASDAQ:TTWO
Negative Multiple: -25.2 N/A
US
Roblox Corp
NYSE:RBLX
Negative Multiple: -14.8 N/A
JP
N
Nexon Co Ltd
TSE:3659
11.9
N/A
JP
Konami Holdings Corp
TSE:9766
18.2
N/A
US
Zynga Inc
NASDAQ:ZNGA
64.7
N/A

See Also

Discover More