Krafton Inc
KRX:259960

Watchlist Manager
Krafton Inc Logo
Krafton Inc
KRX:259960
Watchlist
Price: 247 500 KRW 0.81% Market Closed
Market Cap: 11.7T KRW

Relative Value

The Relative Value of one Krafton Inc stock under the Base Case scenario is hidden KRW. Compared to the current market price of 247 500 KRW, Krafton Inc 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.

Krafton Inc Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
79
vs Industry
15
Median 3Y
5.1
Median 5Y
5.4
Industry
1.5
Forward
3.4
vs History
77
vs Industry
32
Median 3Y
13.3
Median 5Y
15.2
Industry
17.1
Forward
11.4
vs History
94
vs Industry
22
Median 3Y
14.9
Median 5Y
15.1
Industry
11.1
vs History
92
vs Industry
22
Median 3Y
17.2
Median 5Y
17.5
Industry
15.6
vs History
81
vs Industry
31
Median 3Y
1.9
Median 5Y
2
Industry
1.8
vs History
77
vs Industry
19
Median 3Y
3.7
Median 5Y
3.9
Industry
1.6
Forward
2.3
vs History
vs Industry
Median 3Y
0
Median 5Y
0
Industry
3.6
vs History
79
vs Industry
30
Median 3Y
7.8
Median 5Y
8.6
Industry
8.9
Forward
5.2
vs History
79
vs Industry
32
Median 3Y
8.4
Median 5Y
9.5
Industry
12.7
Forward
5.7
vs History
90
vs Industry
26
Median 3Y
10.4
Median 5Y
10.6
Industry
10.7
vs History
90
vs Industry
27
Median 3Y
11
Median 5Y
11.1
Industry
12.6
vs History
77
vs Industry
21
Median 3Y
2.3
Median 5Y
2.5
Industry
1.5

Multiples Across Competitors

Competitors Multiples
Krafton Inc 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
Krafton Inc
KRX:259960
11T KRW 3.8 11 5.5 6
CN
NetEase Inc
NASDAQ:NTES
87.7B USD 5.5 17.1 12.7 13.5
JP
Nintendo Co Ltd
TSE:7974
13.5T JPY 9 45.9 38.5 40.6
SG
Sea Ltd
NYSE:SE
73.7B USD 3.5 52 40.6 40.6
US
Activision Blizzard Inc
LSE:0H8X
74.1B USD 8.5 34.2 24.6 28.9
US
Roblox Corp
NYSE:RBLX
67.7B USD 15.2 -69.9 -72.9 -58.9
US
Electronic Arts Inc
NASDAQ:EA
50.7B USD 7 57.3 32.6 40.9
US
Take-Two Interactive Software Inc
NASDAQ:TTWO
45.5B USD 7.3 -11.4 53 -125.7
JP
Konami Holdings Corp
TSE:9766
3.1T JPY 6.7 36.4 19.1 24.5
JP
Nexon Co Ltd
TSE:3659
3.1T JPY 6.9 30.1 17.6 19.1
CN
Zhejiang Century Huatong Group Co Ltd
SZSE:002602
130.9B CNY 3.8 34.8 21.7 21.7
P/E Multiple
Earnings Growth PEG
KR
Krafton Inc
KRX:259960
Average P/E: 35.4
11
-1%
N/A
CN
NetEase Inc
NASDAQ:NTES
17.1
17%
1
JP
Nintendo Co Ltd
TSE:7974
45.9
32%
1.4
SG
Sea Ltd
NYSE:SE
52
97%
0.5
US
A
Activision Blizzard Inc
LSE:0H8X
34.2
36%
1
US
Roblox Corp
NYSE:RBLX
Negative Multiple: -69.9 N/A N/A
US
Electronic Arts Inc
NASDAQ:EA
57.3
33%
1.7
US
Take-Two Interactive Software Inc
NASDAQ:TTWO
Negative Multiple: -11.4 N/A N/A
JP
Konami Holdings Corp
TSE:9766
36.4
21%
1.7
JP
N
Nexon Co Ltd
TSE:3659
30.1
0%
N/A
CN
Z
Zhejiang Century Huatong Group Co Ltd
SZSE:002602
34.8
94%
0.4
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
KR
Krafton Inc
KRX:259960
Average EV/EBITDA: 26.6
5.5
10%
0.6
CN
NetEase Inc
NASDAQ:NTES
12.7
16%
0.8
JP
Nintendo Co Ltd
TSE:7974
38.5
37%
1
SG
Sea Ltd
NYSE:SE
40.6
76%
0.5
US
A
Activision Blizzard Inc
LSE:0H8X
24.6
30%
0.8
US
Roblox Corp
NYSE:RBLX
Negative Multiple: -72.9 N/A N/A
US
Electronic Arts Inc
NASDAQ:EA
32.6
20%
1.6
US
Take-Two Interactive Software Inc
NASDAQ:TTWO
53
60%
0.9
JP
Konami Holdings Corp
TSE:9766
19.1
15%
1.3
JP
N
Nexon Co Ltd
TSE:3659
17.6
5%
3.5
CN
Z
Zhejiang Century Huatong Group Co Ltd
SZSE:002602
21.7
54%
0.4
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
KR
Krafton Inc
KRX:259960
Average EV/EBIT: 26.2
6
10%
0.6
CN
NetEase Inc
NASDAQ:NTES
13.5
16%
0.8
JP
Nintendo Co Ltd
TSE:7974
40.6
N/A N/A
SG
Sea Ltd
NYSE:SE
40.6
88%
0.5
US
A
Activision Blizzard Inc
LSE:0H8X
28.9
36%
0.8
US
Roblox Corp
NYSE:RBLX
Negative Multiple: -58.9 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: -125.7 N/A N/A
JP
Konami Holdings Corp
TSE:9766
24.5
N/A N/A
JP
N
Nexon Co Ltd
TSE:3659
19.1
N/A N/A
CN
Z
Zhejiang Century Huatong Group Co Ltd
SZSE:002602
21.7
48%
0.5