Team17 Group PLC
LSE:TM17

Watchlist Manager
Team17 Group PLC Logo
Team17 Group PLC
LSE:TM17
Watchlist
Price: 264 GBX 10% Market Closed
Market Cap: 385m GBX

Relative Value

The Relative Value of one TM17 stock under the Base Case scenario is 287.8 GBX. Compared to the current market price of 264 GBX, Team17 Group PLC is Undervalued by 8%.

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.

TM17 Relative Value
Base Case
287.8 GBX
Undervaluation 8%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
77
vs Industry
32
Median 3Y
2.5
Median 5Y
4.7
Industry
1.5
Forward
2.4
vs History
vs Industry
25
Median 3Y
19.2
Median 5Y
26.1
Industry
17.7
Forward
11.7
vs History
71
vs Industry
35
Median 3Y
9.5
Median 5Y
14.2
Industry
11.1
vs History
65
vs Industry
13
Median 3Y
35.3
Median 5Y
49
Industry
15.5
vs History
74
vs Industry
43
Median 3Y
1.7
Median 5Y
2.6
Industry
1.8
vs History
77
vs Industry
34
Median 3Y
2.3
Median 5Y
4.3
Industry
1.6
Forward
2
vs History
71
vs Industry
29
Median 3Y
5.7
Median 5Y
8.7
Industry
3.4
vs History
61
vs Industry
29
Median 3Y
9.2
Median 5Y
11.1
Industry
8.7
Forward
7.9
vs History
6
vs Industry
9
Median 3Y
16.5
Median 5Y
30
Industry
12.4
Forward
9.2
vs History
73
vs Industry
37
Median 3Y
8.5
Median 5Y
12.9
Industry
10.8
vs History
73
vs Industry
14
Median 3Y
41.1
Median 5Y
47.2
Industry
13.4
vs History
71
vs Industry
35
Median 3Y
1.8
Median 5Y
2.6
Industry
1.4

Multiples Across Competitors

TM17 Competitors Multiples
Team17 Group PLC Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
UK
Team17 Group PLC
LSE:TM17
384.9m GBP 2.3 -1 309.3 9.2 40.2
SG
Sea Ltd
NYSE:SE
99.4B USD 5.5 114.1 67.5 92.6
JP
Nintendo Co Ltd
TSE:7974
14.1T JPY 12.1 50.5 40.3 42.5
CN
NetEase Inc
NASDAQ:NTES
82B USD 5.5 18.2 13.2 14.2
US
Activision Blizzard Inc
LSE:0H8X
74.1B USD 8.5 34.2 24.6 28.9
US
Roblox Corp
NYSE:RBLX
61.7B USD 16.1 -70.2 -76 -59.1
US
Take-Two Interactive Software Inc
NASDAQ:TTWO
40.6B USD 7.2 -9.1 62.1 -85.7
US
Electronic Arts Inc
NASDAQ:EA
37.4B USD 5 33.4 19 23.2
JP
Konami Holdings Corp
TSE:9766
2.7T JPY 6.5 36.7 19.1 24.4
JP
Nexon Co Ltd
TSE:3659
2.1T JPY 4.6 16.8 10.2 11
JP
Capcom Co Ltd
TSE:9697
1.8T JPY 10.8 37.6 23.6 25.3
P/E Multiple
Earnings Growth PEG
UK
Team17 Group PLC
LSE:TM17
Average P/E: 42.7
Negative Multiple: -1 309.3
N/A N/A
SG
Sea Ltd
NYSE:SE
114.1
96%
1.2
JP
Nintendo Co Ltd
TSE:7974
50.5
N/A N/A
CN
NetEase Inc
NASDAQ:NTES
18.2
13%
1.4
US
A
Activision Blizzard Inc
LSE:0H8X
34.2
36%
1
US
Roblox Corp
NYSE:RBLX
Negative Multiple: -70.2 N/A N/A
US
Take-Two Interactive Software Inc
NASDAQ:TTWO
Negative Multiple: -9.1 N/A N/A
US
Electronic Arts Inc
NASDAQ:EA
33.4
32%
1
JP
Konami Holdings Corp
TSE:9766
36.7
N/A N/A
JP
N
Nexon Co Ltd
TSE:3659
16.8
-4%
N/A
JP
Capcom Co Ltd
TSE:9697
37.6
N/A N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
UK
Team17 Group PLC
LSE:TM17
Average EV/EBITDA: 28.9
9.2
-8%
N/A
SG
Sea Ltd
NYSE:SE
67.5
77%
0.9
JP
Nintendo Co Ltd
TSE:7974
40.3
34%
1.2
CN
NetEase Inc
NASDAQ:NTES
13.2
14%
0.9
US
A
Activision Blizzard Inc
LSE:0H8X
24.6
30%
0.8
US
Roblox Corp
NYSE:RBLX
Negative Multiple: -76 N/A N/A
US
Take-Two Interactive Software Inc
NASDAQ:TTWO
62.1
56%
1.1
US
Electronic Arts Inc
NASDAQ:EA
19
19%
1
JP
Konami Holdings Corp
TSE:9766
19.1
13%
1.5
JP
N
Nexon Co Ltd
TSE:3659
10.2
1%
10.2
JP
Capcom Co Ltd
TSE:9697
23.6
13%
1.8
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
UK
Team17 Group PLC
LSE:TM17
Average EV/EBIT: 33.6
40.2
6%
6.7
SG
Sea Ltd
NYSE:SE
92.6
92%
1
JP
Nintendo Co Ltd
TSE:7974
42.5
N/A N/A
CN
NetEase Inc
NASDAQ:NTES
14.2
16%
0.9
US
A
Activision Blizzard Inc
LSE:0H8X
28.9
36%
0.8
US
Roblox Corp
NYSE:RBLX
Negative Multiple: -59.1 N/A N/A
US
Take-Two Interactive Software Inc
NASDAQ:TTWO
Negative Multiple: -85.7 N/A N/A
US
Electronic Arts Inc
NASDAQ:EA
23.2
23%
1
JP
Konami Holdings Corp
TSE:9766
24.4
N/A N/A
JP
N
Nexon Co Ltd
TSE:3659
11
N/A N/A
JP
Capcom Co Ltd
TSE:9697
25.3
N/A N/A