Gravity Co Ltd
NASDAQ:GRVY

Watchlist Manager
Gravity Co Ltd Logo
Gravity Co Ltd
NASDAQ:GRVY
Watchlist
Price: 62.35 USD -3.27%
Market Cap: 433.3m USD

Relative Value

The Relative Value of one GRVY stock under the Base Case scenario is 51.59 USD. Compared to the current market price of 62.35 USD, Gravity Co Ltd is Overvalued by 17%.

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
51.59 USD
Overvaluation 17%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
61
vs Industry
Median 3Y
1.1
Median 5Y
1.2
Industry
1.5
vs History
60
vs Industry
Median 3Y
6.6
Median 5Y
7.6
Industry
18.2
vs History
vs Industry
Median 3Y
-185.1
Median 5Y
-192.2
Industry
11.2
vs History
vs Industry
Median 3Y
-110.2
Median 5Y
-114.5
Industry
15.6
vs History
98
vs Industry
Median 3Y
1.4
Median 5Y
1.6
Industry
1.8
vs History
42
vs Industry
Median 3Y
0.7
Median 5Y
1
Industry
1.6
vs History
41
vs Industry
Median 3Y
1.9
Median 5Y
2.9
Industry
3.5
vs History
26
vs Industry
Median 3Y
2.7
Median 5Y
4.7
Industry
8.9
vs History
28
vs Industry
Median 3Y
2.8
Median 5Y
5
Industry
12.6
vs History
vs Industry
Median 3Y
-136.9
Median 5Y
-173.2
Industry
10.8
vs History
vs Industry
Median 3Y
-92.3
Median 5Y
-116.8
Industry
13.4
vs History
92
vs Industry
Median 3Y
1.4
Median 5Y
4.8
Industry
1.4

Multiples Across Competitors

GRVY Competitors Multiples
Gravity Co Ltd Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
KR
Gravity Co Ltd
NASDAQ:GRVY
433.3m USD 1.1 7.4 6.6 7.1
JP
Nintendo Co Ltd
TSE:7974
13.8T JPY 11.9 49.7 39.6 41.7
SG
Sea Ltd
NYSE:SE
91.2B USD 5.1 104.7 61.8 84.8
CN
NetEase Inc
NASDAQ:NTES
83.4B USD 5.6 18.5 13.5 14.5
US
Activision Blizzard Inc
LSE:0H8X
74.1B USD 8.5 34.2 24.6 28.9
US
Roblox Corp
NYSE:RBLX
65.9B USD 17.2 -74.9 -81.2 -63.1
US
Take-Two Interactive Software Inc
NASDAQ:TTWO
40.8B USD 7.2 -9.1 62.3 -86.1
US
Electronic Arts Inc
NASDAQ:EA
37.4B USD 5 33.4 19 23.2
JP
Konami Holdings Corp
TSE:9766
2.8T JPY 6.7 37.7 19.6 25.1
JP
Nexon Co Ltd
TSE:3659
2.3T JPY 4.9 17.5 11.7 12.6
JP
Capcom Co Ltd
TSE:9697
1.9T JPY 11.4 39.8 25.1 26.9
P/E Multiple
Earnings Growth PEG
KR
Gravity Co Ltd
NASDAQ:GRVY
Average P/E: 38.1
7.4
N/A N/A
JP
Nintendo Co Ltd
TSE:7974
49.7
N/A N/A
SG
Sea Ltd
NYSE:SE
104.7
96%
1.1
CN
NetEase Inc
NASDAQ:NTES
18.5
13%
1.4
US
A
Activision Blizzard Inc
LSE:0H8X
34.2
36%
1
US
Roblox Corp
NYSE:RBLX
Negative Multiple: -74.9 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
30%
1.1
JP
Konami Holdings Corp
TSE:9766
37.7
N/A N/A
JP
N
Nexon Co Ltd
TSE:3659
17.5
-4%
N/A
JP
Capcom Co Ltd
TSE:9697
39.8
N/A N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
KR
Gravity Co Ltd
NASDAQ:GRVY
Average EV/EBITDA: 28.4
6.6
N/A N/A
JP
Nintendo Co Ltd
TSE:7974
39.6
34%
1.2
SG
Sea Ltd
NYSE:SE
61.8
77%
0.8
CN
NetEase Inc
NASDAQ:NTES
13.5
14%
1
US
A
Activision Blizzard Inc
LSE:0H8X
24.6
30%
0.8
US
Roblox Corp
NYSE:RBLX
Negative Multiple: -81.2 N/A N/A
US
Take-Two Interactive Software Inc
NASDAQ:TTWO
62.3
56%
1.1
US
Electronic Arts Inc
NASDAQ:EA
19
19%
1
JP
Konami Holdings Corp
TSE:9766
19.6
13%
1.5
JP
N
Nexon Co Ltd
TSE:3659
11.7
1%
11.7
JP
Capcom Co Ltd
TSE:9697
25.1
13%
1.9
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
KR
Gravity Co Ltd
NASDAQ:GRVY
Average EV/EBIT: 29.4
7.1
N/A N/A
JP
Nintendo Co Ltd
TSE:7974
41.7
N/A N/A
SG
Sea Ltd
NYSE:SE
84.8
92%
0.9
CN
NetEase Inc
NASDAQ:NTES
14.5
16%
0.9
US
A
Activision Blizzard Inc
LSE:0H8X
28.9
36%
0.8
US
Roblox Corp
NYSE:RBLX
Negative Multiple: -63.1 N/A N/A
US
Take-Two Interactive Software Inc
NASDAQ:TTWO
Negative Multiple: -86.1 N/A N/A
US
Electronic Arts Inc
NASDAQ:EA
23.2
23%
1
JP
Konami Holdings Corp
TSE:9766
25.1
N/A N/A
JP
N
Nexon Co Ltd
TSE:3659
12.6
N/A N/A
JP
Capcom Co Ltd
TSE:9697
26.9
N/A N/A