Gravity Co Ltd
NASDAQ:GRVY

Watchlist Manager
Gravity Co Ltd Logo
Gravity Co Ltd
NASDAQ:GRVY
Watchlist
Price: 61.11 USD -1.82% Market Closed
Market Cap: 424.7m USD

Relative Value

The Relative Value of one GRVY stock under the Base Case scenario is 59.42 USD. Compared to the current market price of 61.11 USD, Gravity Co Ltd is Overvalued by 3%.

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.

GRVY Relative Value
Base Case
59.42 USD
Overvaluation 3%
Relative Value
Price
Worst Case
Base Case
Best Case

Multiples Across Competitors

GRVY Competitors Multiples
Gravity Co 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
KR
Gravity Co Ltd
NASDAQ:GRVY
425.9m USD 1.1 7.7 9 624.4 10 481.6
CN
NetEase Inc
NASDAQ:NTES
88.9B USD 5.5 17.1 88.6 94.2
JP
Nintendo Co Ltd
TSE:7974
12.3T JPY 7 33.2 31.6 33.3
US
Activision Blizzard Inc
LSE:0H8X
74.1B USD 8.5 34.2 24.6 28.9
SG
Sea Ltd
NYSE:SE
71.9B USD 3.4 50.7 39.6 39.6
US
Roblox Corp
NYSE:RBLX
61.3B USD 13.7 -63.2 -65.7 -53.1
US
Electronic Arts Inc
NASDAQ:EA
50.9B USD 7 57.5 32.7 41
US
Take-Two Interactive Software Inc
NASDAQ:TTWO
44.4B USD 7.1 -11.1 51.7 -122.5
CN
Zhejiang Century Huatong Group Co Ltd
SZSE:002602
148B CNY 4.3 39.6 24.9 24.9
JP
Nexon Co Ltd
TSE:3659
3.4T JPY 7.8 29.7 20.9 22.9
JP
Konami Holdings Corp
TSE:9766
2.9T JPY 6.3 34.2 17.8 22.9
P/E Multiple
Earnings Growth PEG
KR
Gravity Co Ltd
NASDAQ:GRVY
Average P/E: 33.8
7.7
N/A N/A
CN
NetEase Inc
NASDAQ:NTES
17.1
17%
1
JP
Nintendo Co Ltd
TSE:7974
33.2
31%
1.1
US
A
Activision Blizzard Inc
LSE:0H8X
34.2
36%
1
SG
Sea Ltd
NYSE:SE
50.7
97%
0.5
US
Roblox Corp
NYSE:RBLX
Negative Multiple: -63.2 N/A N/A
US
Electronic Arts Inc
NASDAQ:EA
57.5
33%
1.7
US
Take-Two Interactive Software Inc
NASDAQ:TTWO
Negative Multiple: -11.1 N/A N/A
CN
Z
Zhejiang Century Huatong Group Co Ltd
SZSE:002602
39.6
94%
0.4
JP
N
Nexon Co Ltd
TSE:3659
29.7
1%
29.7
JP
Konami Holdings Corp
TSE:9766
34.2
21%
1.6
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
KR
Gravity Co Ltd
NASDAQ:GRVY
Average EV/EBITDA: 995.7
9 624.4
N/A N/A
CN
NetEase Inc
NASDAQ:NTES
88.6
16%
5.5
JP
Nintendo Co Ltd
TSE:7974
31.6
36%
0.9
US
A
Activision Blizzard Inc
LSE:0H8X
24.6
30%
0.8
SG
Sea Ltd
NYSE:SE
39.6
75%
0.5
US
Roblox Corp
NYSE:RBLX
Negative Multiple: -65.7 N/A N/A
US
Electronic Arts Inc
NASDAQ:EA
32.7
20%
1.6
US
Take-Two Interactive Software Inc
NASDAQ:TTWO
51.7
60%
0.9
CN
Z
Zhejiang Century Huatong Group Co Ltd
SZSE:002602
24.9
54%
0.5
JP
N
Nexon Co Ltd
TSE:3659
20.9
7%
3
JP
Konami Holdings Corp
TSE:9766
17.8
15%
1.2
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
KR
Gravity Co Ltd
NASDAQ:GRVY
Average EV/EBIT: 1 198.8
10 481.6
N/A N/A
CN
NetEase Inc
NASDAQ:NTES
94.2
16%
5.9
JP
Nintendo Co Ltd
TSE:7974
33.3
N/A N/A
US
A
Activision Blizzard Inc
LSE:0H8X
28.9
36%
0.8
SG
Sea Ltd
NYSE:SE
39.6
88%
0.4
US
Roblox Corp
NYSE:RBLX
Negative Multiple: -53.1 N/A N/A
US
Electronic Arts Inc
NASDAQ:EA
41
26%
1.6
US
Take-Two Interactive Software Inc
NASDAQ:TTWO
Negative Multiple: -122.5 N/A N/A
CN
Z
Zhejiang Century Huatong Group Co Ltd
SZSE:002602
24.9
48%
0.5
JP
N
Nexon Co Ltd
TSE:3659
22.9
N/A N/A
JP
Konami Holdings Corp
TSE:9766
22.9
N/A N/A