Douyu International Holdings Ltd
NASDAQ:DOYU

Watchlist Manager
Douyu International Holdings Ltd Logo
Douyu International Holdings Ltd
NASDAQ:DOYU
Watchlist
Price: 7.045 USD 4.37% Market Closed
Market Cap: 222.9m USD

Relative Value

The Relative Value of one DOYU stock under the Base Case scenario is 8.135 USD. Compared to the current market price of 7.045 USD, Douyu International Holdings Ltd is Undervalued by 13%.

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.

DOYU Relative Value
Base Case
8.135 USD
Undervaluation 13%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
74
vs Industry
81
Median 3Y
0.4
Median 5Y
0.4
Industry
1.5
Forward
0.4
vs History
vs Industry
7
Median 3Y
-7.4
Median 5Y
-6.8
Industry
17.1
Forward
77.2
vs History
95
vs Industry
57
Median 3Y
2.8
Median 5Y
3.3
Industry
11.1
vs History
95
vs Industry
44
Median 3Y
3.3
Median 5Y
3.8
Industry
15.6
vs History
36
vs Industry
80
Median 3Y
0.4
Median 5Y
0.6
Industry
1.8
vs History
38
vs Industry
36
Median 3Y
-0.3
Median 5Y
0
Industry
1.6
Forward
0.4
vs History
42
vs Industry
10
Median 3Y
-2.4
Median 5Y
0.3
Industry
3.6
vs History
vs Industry
14
Median 3Y
16.2
Median 5Y
8.9
Industry
8.9
Forward
-151.3
vs History
vs Industry
23
Median 3Y
11.9
Median 5Y
3.6
Industry
12.7
Forward
-78.8
vs History
42
vs Industry
25
Median 3Y
-2.9
Median 5Y
0.4
Industry
10.7
vs History
42
vs Industry
23
Median 3Y
-3.4
Median 5Y
0.5
Industry
12.6
vs History
31
vs Industry
7
Median 3Y
-2.4
Median 5Y
0.2
Industry
1.5

Multiples Across Competitors

DOYU Competitors Multiples
Douyu International Holdings Ltd Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
CN
Douyu International Holdings Ltd
NASDAQ:DOYU
218.4m USD 0.4 -7.6 -15 -8
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
CN
Douyu International Holdings Ltd
NASDAQ:DOYU
Average P/E: 39.1
Negative Multiple: -7.6
N/A N/A
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
CN
Douyu International Holdings Ltd
NASDAQ:DOYU
Average EV/EBITDA: 29.6
Negative Multiple: -15
N/A N/A
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
CN
Douyu International Holdings Ltd
NASDAQ:DOYU
Average EV/EBIT: 29.4
Negative Multiple: -8
N/A N/A
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