NHN Corp
KRX:181710

Watchlist Manager
NHN Corp Logo
NHN Corp
KRX:181710
Watchlist
Price: 28 800 KRW -1.03% Market Closed
Market Cap: 933B KRW

Relative Value

The Relative Value of one NHN Corp stock under the Base Case scenario is 49 923.72 KRW. Compared to the current market price of 28 800 KRW, NHN Corp is Undervalued by 42%.

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
49 923.72 KRW
Undervaluation 42%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
58
vs Industry
86
Median 3Y
0.4
Median 5Y
0.4
Industry
1.5
Forward
0.4
vs History
vs Industry
6
Median 3Y
-7
Median 5Y
10.5
Industry
17
Forward
17.8
vs History
38
vs Industry
28
Median 3Y
5.4
Median 5Y
5.4
Industry
11
vs History
6
vs Industry
18
Median 3Y
-3.3
Median 5Y
7.9
Industry
15.3
vs History
20
vs Industry
77
Median 3Y
0.5
Median 5Y
0.5
Industry
1.7
vs History
23
vs Industry
89
Median 3Y
0.1
Median 5Y
0.1
Industry
1.6
Forward
0.2
vs History
22
vs Industry
85
Median 3Y
0.1
Median 5Y
0.1
Industry
3.5
vs History
6
vs Industry
56
Median 3Y
2
Median 5Y
1.9
Industry
8.7
Forward
2.2
vs History
vs Industry
50
Median 3Y
2.8
Median 5Y
2.8
Industry
12.5
Forward
4.2
vs History
19
vs Industry
54
Median 3Y
1.9
Median 5Y
1.8
Industry
10.5
vs History
23
vs Industry
Median 3Y
-1.1
Median 5Y
0.9
Industry
12.6
vs History
23
vs Industry
85
Median 3Y
0.1
Median 5Y
0.1
Industry
1.4

Multiples Across Competitors

Competitors Multiples
NHN 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
NHN Corp
KRX:181710
915.2B KRW 0.4 -7 6.9 -11.9
CN
NetEase Inc
NASDAQ:NTES
88.9B USD 5.6 17.2 12.9 13.7
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
SG
Sea Ltd
NYSE:SE
72.4B USD 3.4 51.1 39.9 39.9
US
Roblox Corp
NYSE:RBLX
57.6B USD 12.9 -59.5 -61.7 -49.9
US
Electronic Arts Inc
NASDAQ:EA
50.8B USD 7 57.4 32.7 40.9
US
Take-Two Interactive Software Inc
NASDAQ:TTWO
46B USD 7.4 -11.5 53.6 -127.1
JP
Nexon Co Ltd
TSE:3659
3T JPY 6.9 26.4 17.9 19.7
JP
Konami Holdings Corp
TSE:9766
2.9T JPY 6.3 34.1 17.8 22.9
CN
Zhejiang Century Huatong Group Co Ltd
SZSE:002602
129.5B CNY 3.8 34.4 21.5 21.5
P/E Multiple
Earnings Growth PEG
KR
NHN Corp
KRX:181710
Average P/E: 36.1
Negative Multiple: -7
N/A N/A
CN
NetEase Inc
NASDAQ:NTES
17.2
17%
1
JP
Nintendo Co Ltd
TSE:7974
33.6
32%
1
US
A
Activision Blizzard Inc
LSE:0H8X
34.2
36%
1
SG
Sea Ltd
NYSE:SE
51.1
97%
0.5
US
Roblox Corp
NYSE:RBLX
Negative Multiple: -59.5 N/A N/A
US
Electronic Arts Inc
NASDAQ:EA
57.4
33%
1.7
US
Take-Two Interactive Software Inc
NASDAQ:TTWO
Negative Multiple: -11.5 N/A N/A
JP
N
Nexon Co Ltd
TSE:3659
26.4
0%
N/A
JP
Konami Holdings Corp
TSE:9766
34.1
21%
1.6
CN
Z
Zhejiang Century Huatong Group Co Ltd
SZSE:002602
34.4
94%
0.4
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
KR
NHN Corp
KRX:181710
Average EV/EBITDA: 26
6.9
51%
0.1
CN
NetEase Inc
NASDAQ:NTES
12.9
16%
0.8
JP
Nintendo Co Ltd
TSE:7974
31.8
37%
0.9
US
A
Activision Blizzard Inc
LSE:0H8X
24.6
30%
0.8
SG
Sea Ltd
NYSE:SE
39.9
76%
0.5
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
53.6
60%
0.9
JP
N
Nexon Co Ltd
TSE:3659
17.9
5%
3.6
JP
Konami Holdings Corp
TSE:9766
17.8
15%
1.2
CN
Z
Zhejiang Century Huatong Group Co Ltd
SZSE:002602
21.5
54%
0.4
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
KR
NHN Corp
KRX:181710
Average EV/EBIT: 27.6
Negative Multiple: -11.9
N/A N/A
CN
NetEase Inc
NASDAQ:NTES
13.7
16%
0.9
JP
Nintendo Co Ltd
TSE:7974
33.6
N/A N/A
US
A
Activision Blizzard Inc
LSE:0H8X
28.9
36%
0.8
SG
Sea Ltd
NYSE:SE
39.9
88%
0.5
US
Roblox Corp
NYSE:RBLX
Negative Multiple: -49.9 N/A N/A
US
Electronic Arts Inc
NASDAQ:EA
40.9
24%
1.7
US
Take-Two Interactive Software Inc
NASDAQ:TTWO
Negative Multiple: -127.1 N/A N/A
JP
N
Nexon Co Ltd
TSE:3659
19.7
N/A N/A
JP
Konami Holdings Corp
TSE:9766
22.9
N/A N/A
CN
Z
Zhejiang Century Huatong Group Co Ltd
SZSE:002602
21.5
48%
0.4