First Time Loading...

Devolver Digital Inc
LSE:DEVO

Watchlist Manager
Devolver Digital Inc Logo
Devolver Digital Inc
LSE:DEVO
Watchlist
Price: 23 GBX Market Closed
Updated: May 2, 2024

Relative Value

The Relative Value of one DEVO stock under the Base Case scenario is 36.63 GBX. Compared to the current market price of 23 GBX, Devolver Digital Inc is Undervalued by 37%.

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
36.63 GBX
Undervaluation 37%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
45
vs Industry
49
Median 3Y
1.4
Median 5Y
1.4
Industry
1.5
Forward
0
vs History
vs Industry
Median 3Y
-2
Median 5Y
-2
Industry
18.8
Forward
0.2
vs History
45
vs Industry
52
Median 3Y
4.2
Median 5Y
4.2
Industry
11.6
vs History
vs Industry
Median 3Y
-44.3
Median 5Y
-44.3
Industry
15.9
vs History
67
vs Industry
63
Median 3Y
1.1
Median 5Y
1.1
Industry
1.8
vs History
vs Industry
Median 3Y
-57.9
Median 5Y
-57.9
Industry
1.6
Forward
-0.4
vs History
vs Industry
Median 3Y
-171.8
Median 5Y
-171.8
Industry
3.5
vs History
vs Industry
Median 3Y
-59.6
Median 5Y
-59.6
Industry
9.2
Forward
-5.4
vs History
51
vs Industry
1
Median 3Y
385.8
Median 5Y
385.8
Industry
13.1
Forward
-5.9
vs History
vs Industry
Median 3Y
-210.4
Median 5Y
-210.4
Industry
10.7
vs History
51
vs Industry
0
Median 3Y
1 678.8
Median 5Y
1 678.8
Industry
13.3
vs History
vs Industry
Median 3Y
-43.2
Median 5Y
-43.2
Industry
1.5

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
101.7m GBP 1.4 -10 -39.8 384.2
US
Activision Blizzard Inc
NASDAQ:ATVI
74.3B USD 8.5 34.3 24.7 29
CN
NetEase Inc
NASDAQ:NTES
61B USD 4.2 14.9 10.9 12.1
JP
Nintendo Co Ltd
TSE:7974
8.9T JPY 5.2 18 12 12.3
SG
Sea Ltd
NYSE:SE
38.2B USD 2.9 254.8 110.8 110.8
US
Electronic Arts Inc
NASDAQ:EA
34.5B USD 4.5 32 16.6 21.1
US
Take-Two Interactive Software Inc
NASDAQ:TTWO
24.5B USD 4.5 -16.9 28.8 -24.9
US
Roblox Corp
NYSE:RBLX
22.7B USD 8.1 -19.7 -20.6 -17.2
JP
Nexon Co Ltd
TSE:3659
2.1T JPY 5 30 10.5 11.2
US
Zynga Inc
NASDAQ:ZNGA
9.3B USD 3.3 -88 24.6 64.7
JP
Konami Group Corp
XMUN:KOA
7.7B EUR 3.7 24.5 11.9 15.5
P/E Multiple
Earnings Growth
US
Devolver Digital Inc
LSE:DEVO
Average P/E: 58.4
Negative Multiple: -10
N/A
US
Activision Blizzard Inc
NASDAQ:ATVI
34.3
151%
CN
NetEase Inc
NASDAQ:NTES
14.9
40%
JP
Nintendo Co Ltd
TSE:7974
18
-4%
SG
Sea Ltd
NYSE:SE
254.8
839%
US
Electronic Arts Inc
NASDAQ:EA
32
189%
US
Take-Two Interactive Software Inc
NASDAQ:TTWO
Negative Multiple: -16.9 N/A
US
Roblox Corp
NYSE:RBLX
Negative Multiple: -19.7 N/A
JP
N
Nexon Co Ltd
TSE:3659
30
77%
US
Zynga Inc
NASDAQ:ZNGA
Negative Multiple: -88 N/A
JP
K
Konami Group Corp
XMUN:KOA
24.5
86%

See Also

Discover More