Devolver Digital Inc
LSE:DEVO

Watchlist Manager
Devolver Digital Inc Logo
Devolver Digital Inc
LSE:DEVO
Watchlist
Price: 25 GBX Market Closed
Market Cap: 118.6m GBX

Relative Value

The Relative Value of one DEVO stock under the Base Case scenario is hidden GBX. Compared to the current market price of 25 GBX, Devolver Digital 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.

DEVO Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
35
vs Industry
49
Median 3Y
1.3
Median 5Y
1.6
Industry
1.5
Forward
0
vs History
vs Industry
Median 3Y
-8.8
Median 5Y
-7.4
Industry
17.2
Forward
0.3
vs History
45
vs Industry
37
Median 3Y
6.3
Median 5Y
6.1
Industry
11
vs History
vs Industry
Median 3Y
-16.6
Median 5Y
-15.3
Industry
15.5
vs History
45
vs Industry
63
Median 3Y
0.9
Median 5Y
1
Industry
1.8
vs History
vs Industry
Median 3Y
-46
Median 5Y
-50.5
Industry
1.6
Forward
-0.3
vs History
vs Industry
Median 3Y
-157.4
Median 5Y
-164.5
Industry
3.5
vs History
vs Industry
Median 3Y
-172.5
Median 5Y
-172.2
Industry
8.9
Forward
-4.1
vs History
43
vs Industry
1
Median 3Y
494.2
Median 5Y
404.8
Industry
12.7
Forward
-3.8
vs History
vs Industry
Median 3Y
-245
Median 5Y
-245
Industry
10.6
vs History
31
vs Industry
2
Median 3Y
473.4
Median 5Y
263.4
Industry
12.6
vs History
vs Industry
Median 3Y
-35.2
Median 5Y
-35.3
Industry
1.4

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 -198 491.8
CN
NetEase Inc
NASDAQ:NTES
89.7B USD 5.7 17.4 13.1 13.9
JP
Nintendo Co Ltd
TSE:7974
13.7T JPY 7.8 37 35.7 37.7
SG
Sea Ltd
NYSE:SE
74B USD 3.5 52.2 40.8 40.8
US
Activision Blizzard Inc
LSE:0H8X
74.1B USD 8.5 34.2 24.6 28.9
US
Roblox Corp
NYSE:RBLX
62.1B USD 13.9 -64.1 -66.7 -53.9
US
Electronic Arts Inc
NASDAQ:EA
50.7B USD 7 57.3 32.6 40.9
US
Take-Two Interactive Software Inc
NASDAQ:TTWO
44.6B USD 7.2 -11.2 51.9 -123.2
JP
Nexon Co Ltd
TSE:3659
3T JPY 7.1 26.9 18.4 20.2
JP
Konami Holdings Corp
TSE:9766
3T JPY 6.6 35.8 18.7 24.1
CN
Zhejiang Century Huatong Group Co Ltd
SZSE:002602
128.2B CNY 3.7 34 21.2 21.2
P/E Multiple
Earnings Growth PEG
US
Devolver Digital Inc
LSE:DEVO
Average P/E: 36.9
Negative Multiple: -12.4
N/A N/A
CN
NetEase Inc
NASDAQ:NTES
17.4
17%
1
JP
Nintendo Co Ltd
TSE:7974
37
32%
1.2
SG
Sea Ltd
NYSE:SE
52.2
97%
0.5
US
A
Activision Blizzard Inc
LSE:0H8X
34.2
36%
1
US
Roblox Corp
NYSE:RBLX
Negative Multiple: -64.1 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: -11.2 N/A N/A
JP
N
Nexon Co Ltd
TSE:3659
26.9
0%
N/A
JP
Konami Holdings Corp
TSE:9766
35.8
21%
1.7
CN
Z
Zhejiang Century Huatong Group Co Ltd
SZSE:002602
34
94%
0.4
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
US
Devolver Digital Inc
LSE:DEVO
Average EV/EBITDA: 28.6
Negative Multiple: -198
-18%
N/A
CN
NetEase Inc
NASDAQ:NTES
13.1
16%
0.8
JP
Nintendo Co Ltd
TSE:7974
35.7
37%
1
SG
Sea Ltd
NYSE:SE
40.8
76%
0.5
US
A
Activision Blizzard Inc
LSE:0H8X
24.6
30%
0.8
US
Roblox Corp
NYSE:RBLX
Negative Multiple: -66.7 N/A N/A
US
Electronic Arts Inc
NASDAQ:EA
32.6
20%
1.6
US
Take-Two Interactive Software Inc
NASDAQ:TTWO
51.9
60%
0.9
JP
N
Nexon Co Ltd
TSE:3659
18.4
5%
3.7
JP
Konami Holdings Corp
TSE:9766
18.7
15%
1.2
CN
Z
Zhejiang Century Huatong Group Co Ltd
SZSE:002602
21.2
54%
0.4
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
US
Devolver Digital Inc
LSE:DEVO
Average EV/EBIT: 79.9
491.8
N/A N/A
CN
NetEase Inc
NASDAQ:NTES
13.9
16%
0.9
JP
Nintendo Co Ltd
TSE:7974
37.7
N/A N/A
SG
Sea Ltd
NYSE:SE
40.8
88%
0.5
US
A
Activision Blizzard Inc
LSE:0H8X
28.9
36%
0.8
US
Roblox Corp
NYSE:RBLX
Negative Multiple: -53.9 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: -123.2 N/A N/A
JP
N
Nexon Co Ltd
TSE:3659
20.2
N/A N/A
JP
Konami Holdings Corp
TSE:9766
24.1
N/A N/A
CN
Z
Zhejiang Century Huatong Group Co Ltd
SZSE:002602
21.2
48%
0.4