Digital Bros SpA
MIL:DIB

Watchlist Manager
Digital Bros SpA Logo
Digital Bros SpA
MIL:DIB
Watchlist
Price: 12.54 EUR 2.79% Market Closed
Market Cap: 178.9m EUR
Have any thoughts about
Digital Bros SpA?
Write Note

Relative Value

The Relative Value of one DIB stock under the Base Case scenario is 17.17 EUR. Compared to the current market price of 12.54 EUR, Digital Bros SpA is Undervalued by 27%.

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.

DIB Relative Value
Base Case
17.17 EUR
Undervaluation 27%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
66
vs Industry
50
Median 3Y
1.6
Median 5Y
2.1
Industry
1.4
Forward
1.6
vs History
vs Industry
19
Median 3Y
10.2
Median 5Y
11.7
Industry
17.9
Forward
51.7
vs History
3
vs Industry
16
Median 3Y
7.1
Median 5Y
5.1
Industry
10.9
vs History
4
vs Industry
16
Median 3Y
7.3
Median 5Y
5.5
Industry
15.6
vs History
68
vs Industry
53
Median 3Y
1.5
Median 5Y
2.3
Industry
1.7
vs History
66
vs Industry
49
Median 3Y
1.6
Median 5Y
2.1
Industry
1.6
Forward
1.5
vs History
66
vs Industry
54
Median 3Y
2.3
Median 5Y
3.2
Industry
3.4
vs History
77
vs Industry
51
Median 3Y
4.3
Median 5Y
5.5
Industry
8.6
Forward
4.7
vs History
30
vs Industry
23
Median 3Y
12.8
Median 5Y
10.9
Industry
12.4
Forward
66
vs History
3
vs Industry
15
Median 3Y
6.7
Median 5Y
5.2
Industry
10.4
vs History
4
vs Industry
16
Median 3Y
6.8
Median 5Y
5.5
Industry
12.9
vs History
68
vs Industry
54
Median 3Y
1.1
Median 5Y
1.7
Industry
1.4

Multiples Across Competitors

DIB Competitors Multiples
Digital Bros SpA Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
IT
Digital Bros SpA
MIL:DIB
178.9m EUR 1.6 -80.9 3.8 14.2
SG
Sea Ltd
NYSE:SE
95.4B USD 5.3 109.6 64.8 88.9
JP
Nintendo Co Ltd
TSE:7974
13.6T JPY 11.6 48.6 38.6 40.7
CN
NetEase Inc
NASDAQ:NTES
77.1B USD 5.3 18.7 13.4 14.5
US
Activision Blizzard Inc
LSE:0H8X
74.1B USD 8.5 34.2 24.6 28.9
US
Roblox Corp
NYSE:RBLX
55.1B USD 14.4 -62.6 -67.6 -52.5
AU
Emerge Gaming Ltd
ASX:EM1
69.2B AUD 39 300.5 -24 174.5 -15 947.8 -15 947.8
US
Take-Two Interactive Software Inc
NASDAQ:TTWO
40B USD 7.3 -10.9 117 -80.3
US
Electronic Arts Inc
NASDAQ:EA
38.2B USD 5.1 34.1 19.4 23.7
JP
Konami Holdings Corp
TSE:9766
2.7T JPY 6.4 34.2 17.8 22.5
JP
Nexon Co Ltd
TSE:3659
2.1T JPY 4.8 15.8 10.2 11
P/E Multiple
Earnings Growth PEG
IT
Digital Bros SpA
MIL:DIB
Average P/E: 42.2
Negative Multiple: -80.9
N/A N/A
SG
Sea Ltd
NYSE:SE
109.6
96%
1.1
JP
Nintendo Co Ltd
TSE:7974
48.6
N/A N/A
CN
NetEase Inc
NASDAQ:NTES
18.7
13%
1.4
US
A
Activision Blizzard Inc
LSE:0H8X
34.2
36%
1
US
Roblox Corp
NYSE:RBLX
Negative Multiple: -62.6 N/A N/A
AU
Emerge Gaming Ltd
ASX:EM1
Negative Multiple: -24 174.5 N/A N/A
US
Take-Two Interactive Software Inc
NASDAQ:TTWO
Negative Multiple: -10.9 N/A N/A
US
Electronic Arts Inc
NASDAQ:EA
34.1
33%
1
JP
Konami Holdings Corp
TSE:9766
34.2
22%
1.6
JP
N
Nexon Co Ltd
TSE:3659
15.8
-4%
N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
IT
Digital Bros SpA
MIL:DIB
Average EV/EBITDA: 34.4
3.8
16%
0.2
SG
Sea Ltd
NYSE:SE
64.8
71%
0.9
JP
Nintendo Co Ltd
TSE:7974
38.6
N/A N/A
CN
NetEase Inc
NASDAQ:NTES
13.4
12%
1.1
US
A
Activision Blizzard Inc
LSE:0H8X
24.6
30%
0.8
US
Roblox Corp
NYSE:RBLX
Negative Multiple: -67.6 N/A N/A
AU
Emerge Gaming Ltd
ASX:EM1
Negative Multiple: -15 947.8 N/A N/A
US
Take-Two Interactive Software Inc
NASDAQ:TTWO
117
49%
2.4
US
Electronic Arts Inc
NASDAQ:EA
19.4
19%
1
JP
Konami Holdings Corp
TSE:9766
17.8
15%
1.2
JP
N
Nexon Co Ltd
TSE:3659
10.2
0%
N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
IT
Digital Bros SpA
MIL:DIB
Average EV/EBIT: 30.5
14.2
53%
0.3
SG
Sea Ltd
NYSE:SE
88.9
78%
1.1
JP
Nintendo Co Ltd
TSE:7974
40.7
N/A N/A
CN
NetEase Inc
NASDAQ:NTES
14.5
13%
1.1
US
A
Activision Blizzard Inc
LSE:0H8X
28.9
36%
0.8
US
Roblox Corp
NYSE:RBLX
Negative Multiple: -52.5 N/A N/A
AU
Emerge Gaming Ltd
ASX:EM1
Negative Multiple: -15 947.8 N/A N/A
US
Take-Two Interactive Software Inc
NASDAQ:TTWO
Negative Multiple: -80.3 N/A N/A
US
Electronic Arts Inc
NASDAQ:EA
23.7
18%
1.3
JP
Konami Holdings Corp
TSE:9766
22.5
N/A N/A
JP
N
Nexon Co Ltd
TSE:3659
11
N/A N/A