Gaming Realms PLC
LSE:GMR

Watchlist Manager
Gaming Realms PLC Logo
Gaming Realms PLC
LSE:GMR
Watchlist
Price: 42 GBX 0.96% Market Closed
Market Cap: 122.7m GBX

Relative Value

The Relative Value of one GMR stock under the Base Case scenario is hidden GBX. Compared to the current market price of 42 GBX, Gaming Realms PLC 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.

GMR Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
87
vs Industry
19
Median 3Y
4.4
Median 5Y
4.7
Industry
1.5
Forward
3.9
vs History
65
vs Industry
26
Median 3Y
17.8
Median 5Y
17.6
Industry
17.1
Forward
14.5
vs History
92
vs Industry
31
Median 3Y
11.4
Median 5Y
12
Industry
11.1
vs History
63
vs Industry
18
Median 3Y
21.1
Median 5Y
21.1
Industry
15.6
vs History
92
vs Industry
17
Median 3Y
4.2
Median 5Y
4.5
Industry
1.8
vs History
92
vs Industry
20
Median 3Y
4.2
Median 5Y
4.4
Industry
1.6
Forward
3.3
vs History
vs Industry
Median 3Y
0
Median 5Y
0
Industry
3.6
vs History
88
vs Industry
28
Median 3Y
10.4
Median 5Y
11.2
Industry
8.9
Forward
6.6
vs History
76
vs Industry
22
Median 3Y
18.1
Median 5Y
18.9
Industry
12.7
Forward
9.3
vs History
92
vs Industry
32
Median 3Y
10.6
Median 5Y
11.4
Industry
10.7
vs History
82
vs Industry
18
Median 3Y
22
Median 5Y
22.7
Industry
12.6
vs History
73
vs Industry
13
Median 3Y
4.9
Median 5Y
5
Industry
1.5

Multiples Across Competitors

GMR Competitors Multiples
Gaming Realms PLC Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
UK
Gaming Realms PLC
LSE:GMR
123.8m GBP 4 15.1 8 12.3
JP
Nintendo Co Ltd
TSE:7974
14.6T JPY 9.8 49.5 42.1 44.4
CN
NetEase Inc
NASDAQ:NTES
90.1B USD 5.7 17.6 13.2 14
SG
Sea Ltd
NYSE:SE
79.3B USD 3.8 55.9 43.9 43.9
US
Activision Blizzard Inc
LSE:0H8X
74.1B USD 8.5 34.2 24.6 28.9
US
Roblox Corp
NYSE:RBLX
67.6B USD 15.1 -69.8 -72.7 -58.8
US
Electronic Arts Inc
NASDAQ:EA
50.8B USD 7 57.4 32.7 40.9
US
Take-Two Interactive Software Inc
NASDAQ:TTWO
45.8B USD 7.4 -11.5 53.3 -126.4
JP
Konami Holdings Corp
TSE:9766
3T JPY 6.6 35.8 18.7 24.1
JP
Nexon Co Ltd
TSE:3659
3T JPY 6.7 29.5 17.1 18.6
CN
Zhejiang Century Huatong Group Co Ltd
SZSE:002602
125.4B CNY 3.7 33.3 20.7 20.7
P/E Multiple
Earnings Growth PEG
UK
Gaming Realms PLC
LSE:GMR
Average P/E: 36.5
15.1
8%
1.9
JP
Nintendo Co Ltd
TSE:7974
49.5
32%
1.5
CN
NetEase Inc
NASDAQ:NTES
17.6
17%
1
SG
Sea Ltd
NYSE:SE
55.9
97%
0.6
US
A
Activision Blizzard Inc
LSE:0H8X
34.2
36%
1
US
Roblox Corp
NYSE:RBLX
Negative Multiple: -69.8 N/A N/A
US
Electronic Arts Inc
NASDAQ:EA
57.4
33%
1.7
US
Take-Two Interactive Software Inc
NASDAQ:TTWO
Negative Multiple: -11.5 N/A N/A
JP
Konami Holdings Corp
TSE:9766
35.8
21%
1.7
JP
N
Nexon Co Ltd
TSE:3659
29.5
0%
N/A
CN
Z
Zhejiang Century Huatong Group Co Ltd
SZSE:002602
33.3
94%
0.4
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
UK
Gaming Realms PLC
LSE:GMR
Average EV/EBITDA: 27.4
8
18%
0.4
JP
Nintendo Co Ltd
TSE:7974
42.1
37%
1.1
CN
NetEase Inc
NASDAQ:NTES
13.2
16%
0.8
SG
Sea Ltd
NYSE:SE
43.9
76%
0.6
US
A
Activision Blizzard Inc
LSE:0H8X
24.6
30%
0.8
US
Roblox Corp
NYSE:RBLX
Negative Multiple: -72.7 N/A N/A
US
Electronic Arts Inc
NASDAQ:EA
32.7
20%
1.6
US
Take-Two Interactive Software Inc
NASDAQ:TTWO
53.3
60%
0.9
JP
Konami Holdings Corp
TSE:9766
18.7
15%
1.2
JP
N
Nexon Co Ltd
TSE:3659
17.1
5%
3.4
CN
Z
Zhejiang Century Huatong Group Co Ltd
SZSE:002602
20.7
54%
0.4
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
UK
Gaming Realms PLC
LSE:GMR
Average EV/EBIT: 27.5
12.3
24%
0.5
JP
Nintendo Co Ltd
TSE:7974
44.4
N/A N/A
CN
NetEase Inc
NASDAQ:NTES
14
16%
0.9
SG
Sea Ltd
NYSE:SE
43.9
88%
0.5
US
A
Activision Blizzard Inc
LSE:0H8X
28.9
36%
0.8
US
Roblox Corp
NYSE:RBLX
Negative Multiple: -58.8 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: -126.4 N/A N/A
JP
Konami Holdings Corp
TSE:9766
24.1
N/A N/A
JP
N
Nexon Co Ltd
TSE:3659
18.6
N/A N/A
CN
Z
Zhejiang Century Huatong Group Co Ltd
SZSE:002602
20.7
48%
0.4