Krafton Inc
KRX:259960

Watchlist Manager
Krafton Inc Logo
Krafton Inc
KRX:259960
Watchlist
Price: 379 500 KRW -0.13% Market Closed
Market Cap: 17.3T KRW
Have any thoughts about
Krafton Inc?
Write Note
Section:
 

Relative Value

The Relative Value of one Krafton Inc stock under the Base Case scenario is 300 350.62 KRW. Compared to the current market price of 379 500 KRW, Krafton Inc is Overvalued by 21%.

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
300 350.62 KRW
Overvaluation 21%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

6.4
P/S
P/S
Price to Sales
6.4
vs History
17
vs Industry
15
Median 3Y
5.4
Median 5Y
5.6
Industry
1.4
Forward
5.4
More Details
13.2
P/E
P/E
Price to Earnings
13.2
vs History
63
vs Industry
32
Median 3Y
15
Median 5Y
15.9
Industry
17.5
Forward
15.1
More Details
19
P/OCF
P/OCF
Price to OCF
19
vs History
21
vs Industry
22
Median 3Y
15.4
Median 5Y
15.6
Industry
10.8
More Details
21.3
P/FCFE
P/FCFE
Price to FCFE
21.3
vs History
23
vs Industry
22
Median 3Y
17.5
Median 5Y
18
Industry
15.4
More Details
2.5
P/B
P/B
Price to Book Value
2.5
vs History
17
vs Industry
31
Median 3Y
2
Median 5Y
2
Industry
1.7
More Details
5
EV/S
EV/S
Enterprise Value to Sales
5
vs History
17
vs Industry
19
Median 3Y
3.9
Median 5Y
4.1
Industry
1.5
Forward
4.2
More Details
N/A
EV/GP
EV/GP
Enterprise Value to Gross Profit
N/A
vs History
vs Industry
Median 3Y
0
Median 5Y
0
Industry
3.4
More Details
10.5
EV/EBITDA
EV/EBITDA
Enterprise Value to EBITDA
10.5
vs History
25
vs Industry
30
Median 3Y
8.7
Median 5Y
9
Industry
8.6
Forward
8.9
More Details
11.4
EV/EBIT
EV/EBIT
Enterprise Value to EBIT
11.4
vs History
25
vs Industry
32
Median 3Y
9.8
Median 5Y
10
Industry
12.4
Forward
9.7
More Details
14.9
EV/OCF
EV/OCF
Enterprise Value to OCF
14.9
vs History
19
vs Industry
26
Median 3Y
10.7
Median 5Y
11.2
Industry
10.3
More Details
15.3
EV/FCFF
EV/FCFF
Enterprise Value to FCFF
15.3
vs History
19
vs Industry
27
Median 3Y
11.1
Median 5Y
11.9
Industry
13
More Details
3.3
EV/IC
EV/IC
Enterprise Value to IC
3.3
vs History
17
vs Industry
21
Median 3Y
2.4
Median 5Y
2.5
Industry
1.4
More Details

Multiples Across Competitors

Competitors Multiples
Krafton Inc Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
KR
Krafton Inc
KRX:259960
17.3T KRW 6.4 13.2 10.5 11.4
SG
Sea Ltd
NYSE:SE
96.9B USD 5.4 111.3 65.8 90.3
JP
Nintendo Co Ltd
TSE:7974
13.7T JPY 11.8 49.3 39.2 41.3
CN
NetEase Inc
NASDAQ:NTES
77.2B USD 5.2 17.1 12.2 13.1
US
Activision Blizzard Inc
LSE:0H8X
74.1B USD 8.5 34.2 24.6 28.9
US
Roblox Corp
NYSE:RBLX
55.8B USD 14.5 -63.4 -68.4 -53.2
US
Take-Two Interactive Software Inc
NASDAQ:TTWO
39.8B USD 7.1 -8.9 61 -84.2
US
Electronic Arts Inc
NASDAQ:EA
37B USD 5 33 18.8 23
JP
Konami Holdings Corp
TSE:9766
2.6T JPY 6.2 35.1 18.1 23.1
JP
Nexon Co Ltd
TSE:3659
2.1T JPY 4.6 15.3 9.7 10.4
JP
Capcom Co Ltd
TSE:9697
1.7T JPY 10.2 35.9 22.4 24
P/E Multiple
Earnings Growth PEG
KR
Krafton Inc
KRX:259960
Average P/E: 38.3
13.2
2%
6.6
SG
Sea Ltd
NYSE:SE
111.3
96%
1.2
JP
Nintendo Co Ltd
TSE:7974
49.3
N/A N/A
CN
NetEase Inc
NASDAQ:NTES
17.1
13%
1.3
US
A
Activision Blizzard Inc
LSE:0H8X
34.2
36%
1
US
Roblox Corp
NYSE:RBLX
Negative Multiple: -63.4 N/A N/A
US
Take-Two Interactive Software Inc
NASDAQ:TTWO
Negative Multiple: -8.9 N/A N/A
US
Electronic Arts Inc
NASDAQ:EA
33
32%
1
JP
Konami Holdings Corp
TSE:9766
35.1
N/A N/A
JP
N
Nexon Co Ltd
TSE:3659
15.3
-4%
N/A
JP
Capcom Co Ltd
TSE:9697
35.9
N/A N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
KR
Krafton Inc
KRX:259960
Average EV/EBITDA: 28.2
10.5
10%
1
SG
Sea Ltd
NYSE:SE
65.8
77%
0.9
JP
Nintendo Co Ltd
TSE:7974
39.2
34%
1.2
CN
NetEase Inc
NASDAQ:NTES
12.2
14%
0.9
US
A
Activision Blizzard Inc
LSE:0H8X
24.6
30%
0.8
US
Roblox Corp
NYSE:RBLX
Negative Multiple: -68.4 N/A N/A
US
Take-Two Interactive Software Inc
NASDAQ:TTWO
61
56%
1.1
US
Electronic Arts Inc
NASDAQ:EA
18.8
19%
1
JP
Konami Holdings Corp
TSE:9766
18.1
13%
1.4
JP
N
Nexon Co Ltd
TSE:3659
9.7
1%
9.7
JP
Capcom Co Ltd
TSE:9697
22.4
13%
1.7
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
KR
Krafton Inc
KRX:259960
Average EV/EBIT: 29.5
11.4
10%
1.1
SG
Sea Ltd
NYSE:SE
90.3
78%
1.2
JP
Nintendo Co Ltd
TSE:7974
41.3
N/A N/A
CN
NetEase Inc
NASDAQ:NTES
13.1
13%
1
US
A
Activision Blizzard Inc
LSE:0H8X
28.9
36%
0.8
US
Roblox Corp
NYSE:RBLX
Negative Multiple: -53.2 N/A N/A
US
Take-Two Interactive Software Inc
NASDAQ:TTWO
Negative Multiple: -84.2 N/A N/A
US
Electronic Arts Inc
NASDAQ:EA
23
18%
1.3
JP
Konami Holdings Corp
TSE:9766
23.1
N/A N/A
JP
N
Nexon Co Ltd
TSE:3659
10.4
N/A N/A
JP
Capcom Co Ltd
TSE:9697
24
N/A N/A

See Also

Summary
Intrinsic value, competitors valuation, and company profile.
DCF Valuation
Stock valuation using Discount Cash Flow valuation method.
Relative Valuation
Stock valuation using valuation multiples.
Wall Street Estimates
Price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
Stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
Back to Top
ALPHA SPREAD
Follow us
Join more than 256,800+ value investors using Alpha Spread
Create a free account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2025 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.