Devolver Digital Inc banner

Devolver Digital Inc
LSE:DEVO

Watchlist Manager
Devolver Digital Inc Logo
Devolver Digital Inc
LSE:DEVO
Watchlist
Price: 25 GBX -1.96%
Market Cap: £118.6m

Relative Value

The Relative Value of one DEVO stock under the Base Case scenario is 19.91 GBX. Compared to the current market price of 25 GBX, Devolver Digital Inc is Overvalued by 20%.

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.

DEVO Relative Value
Base Case
19.91 GBX
Overvaluation 20%
Relative Value
Price
Worst Case
Base Case
Best Case

Multiples Across Competitors

DEVO Competitors Multiples
Devolver Digital 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
US
Devolver Digital Inc
LSE:DEVO
118.6m GBP 1.7 -12.4 7.9 -19.5
CN
NetEase Inc
NASDAQ:NTES
77B USD 4.7 15.8 9.9 10.5
US
Activision Blizzard Inc
LSE:0H8X
74.1B USD 8.5 34.2 24.6 28.9
JP
Nintendo Co Ltd
TSE:7974
10T JPY 5.8 27.2 24.5 25.9
SG
Sea Ltd
NYSE:SE
66.3B USD 3.2 46.9 36.4 36.4
US
Electronic Arts Inc
NASDAQ:EA
50B USD 6.8 73.5 37.1 49
US
Roblox Corp
NYSE:RBLX
45.1B USD 9.1 -42 -42.4 -34.6
US
Take-Two Interactive Software Inc
NASDAQ:TTWO
36.7B USD 5.6 -9.3 37.9 -126.2
CN
Zhejiang Century Huatong Group Co Ltd
SZSE:002602
142.7B CNY 4.2 37.9 22.9 22.9
JP
Konami Holdings Corp
TSE:9766
2.6T JPY 5.6 30.1 15.7 20
JP
Nexon Co Ltd
TSE:3659
2.6T JPY 5.5 28.2 12.8 14
P/E Multiple
Earnings Growth PEG
US
Devolver Digital Inc
LSE:DEVO
Average P/E: 36.7
Negative Multiple: -12.4
N/A N/A
CN
NetEase Inc
NASDAQ:NTES
15.8
N/A N/A
US
A
Activision Blizzard Inc
LSE:0H8X
34.2
36%
1
JP
Nintendo Co Ltd
TSE:7974
27.2
31%
0.9
SG
Sea Ltd
NYSE:SE
46.9
96%
0.5
US
Electronic Arts Inc
NASDAQ:EA
73.5
32%
2.3
US
Roblox Corp
NYSE:RBLX
Negative Multiple: -42 N/A N/A
US
Take-Two Interactive Software Inc
NASDAQ:TTWO
Negative Multiple: -9.3 N/A N/A
CN
Z
Zhejiang Century Huatong Group Co Ltd
SZSE:002602
37.9
102%
0.4
JP
Konami Holdings Corp
TSE:9766
30.1
21%
1.4
JP
N
Nexon Co Ltd
TSE:3659
28.2
N/A N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
US
Devolver Digital Inc
LSE:DEVO
Average EV/EBITDA: 23
7.9
-18%
N/A
CN
NetEase Inc
NASDAQ:NTES
9.9
11%
0.9
US
A
Activision Blizzard Inc
LSE:0H8X
24.6
30%
0.8
JP
Nintendo Co Ltd
TSE:7974
24.5
36%
0.7
SG
Sea Ltd
NYSE:SE
36.4
75%
0.5
US
Electronic Arts Inc
NASDAQ:EA
37.1
19%
2
US
Roblox Corp
NYSE:RBLX
Negative Multiple: -42.4 N/A N/A
US
Take-Two Interactive Software Inc
NASDAQ:TTWO
37.9
59%
0.6
CN
Z
Zhejiang Century Huatong Group Co Ltd
SZSE:002602
22.9
54%
0.4
JP
Konami Holdings Corp
TSE:9766
15.7
15%
1
JP
N
Nexon Co Ltd
TSE:3659
12.8
N/A N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
US
Devolver Digital Inc
LSE:DEVO
Average EV/EBIT: 25.9
Negative Multiple: -19.5
N/A N/A
CN
NetEase Inc
NASDAQ:NTES
10.5
11%
1
US
A
Activision Blizzard Inc
LSE:0H8X
28.9
36%
0.8
JP
Nintendo Co Ltd
TSE:7974
25.9
N/A N/A
SG
Sea Ltd
NYSE:SE
36.4
88%
0.4
US
Electronic Arts Inc
NASDAQ:EA
49
25%
2
US
Roblox Corp
NYSE:RBLX
Negative Multiple: -34.6 N/A N/A
US
Take-Two Interactive Software Inc
NASDAQ:TTWO
Negative Multiple: -126.2 N/A N/A
CN
Z
Zhejiang Century Huatong Group Co Ltd
SZSE:002602
22.9
48%
0.5
JP
Konami Holdings Corp
TSE:9766
20
N/A N/A
JP
N
Nexon Co Ltd
TSE:3659
14
N/A N/A