Gravity Co Ltd
NASDAQ:GRVY

Watchlist Manager
Gravity Co Ltd Logo
Gravity Co Ltd
NASDAQ:GRVY
Watchlist
Price: 64.46 USD -3.36% Market Closed
Market Cap: 448m USD
Section:
Relative Value
Relative Value
Valuation Multiples
Multiples Across Competitors
See Also

Relative Value

The Relative Value of one GRVY stock under the Base Case scenario is 48.88 USD. Compared to the current market price of 64.46 USD, Gravity Co Ltd is Overvalued by 24%.

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
48.88 USD
Overvaluation 24%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

1.2
P/S
P/S
Price to Sales
1.2
vs History
46
vs Industry
Median 3Y
1.1
Median 5Y
1.2
Industry
1.5
More Details
7.7
P/E
P/E
Price to Earnings
7.7
vs History
41
vs Industry
Median 3Y
6.6
Median 5Y
7.7
Industry
17.7
More Details
Negative
P/OCF
P/OCF
Price to OCF
N/A
vs History
vs Industry
Median 3Y
-183.5
Median 5Y
-192.9
Industry
11.1
More Details
Negative
P/FCFE
P/FCFE
Price to FCFE
N/A
vs History
vs Industry
Median 3Y
-109.3
Median 5Y
-114.8
Industry
15.5
More Details
1.1
P/B
P/B
Price to Book Value
1.1
vs History
92
vs Industry
Median 3Y
1.4
Median 5Y
1.6
Industry
1.8
More Details
1.2
EV/S
EV/S
Enterprise Value to Sales
1.2
vs History
31
vs Industry
Median 3Y
0.6
Median 5Y
1
Industry
1.6
More Details
3.2
EV/GP
EV/GP
Enterprise Value to Gross Profit
3.2
vs History
36
vs Industry
Median 3Y
1.9
Median 5Y
2.8
Industry
3.4
More Details
6.8
EV/EBITDA
EV/EBITDA
Enterprise Value to EBITDA
6.8
vs History
15
vs Industry
Median 3Y
2.6
Median 5Y
4.5
Industry
8.7
More Details
7.5
EV/EBIT
EV/EBIT
Enterprise Value to EBIT
7.5
vs History
17
vs Industry
Median 3Y
2.8
Median 5Y
4.7
Industry
12.4
More Details
Negative
EV/OCF
EV/OCF
Enterprise Value to OCF
N/A
vs History
vs Industry
Median 3Y
-130.5
Median 5Y
-165.5
Industry
10.8
More Details
Negative
EV/FCFF
EV/FCFF
Enterprise Value to FCFF
N/A
vs History
vs Industry
Median 3Y
-88.1
Median 5Y
-111.6
Industry
13.4
More Details
1
EV/IC
EV/IC
Enterprise Value to IC
1
vs History
92
vs Industry
Median 3Y
2
Median 5Y
4.9
Industry
1.4
More Details

Multiples Across Competitors

GRVY Competitors Multiples
Gravity Co Ltd Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
Market Cap P/S P/E EV/EBITDA EV/EBIT
KR
Gravity Co Ltd
NASDAQ:GRVY
448m USD 1.2 7.7 6.8 7.5
JP
Nintendo Co Ltd
TSE:7974
13.8T JPY 11.8 49.4 39.3 41.5
SG
Sea Ltd
NYSE:SE
94.8B USD 5.3 108.8 64.3 88.2
CN
NetEase Inc
NASDAQ:NTES
78.5B USD 5.3 17.5 12.5 13.4
US
Activision Blizzard Inc
LSE:0H8X
74.1B USD 8.5 34.2 24.6 28.9
US
Roblox Corp
NYSE:RBLX
59B USD 15.4 -67 -72.5 -56.3
US
Take-Two Interactive Software Inc
NASDAQ:TTWO
40.1B USD 7.1 -8.9 61.3 -84.7
US
Electronic Arts Inc
NASDAQ:EA
36.2B USD 4.9 32.3 18.3 22.5
JP
Konami Holdings Corp
TSE:9766
2.7T JPY 6.3 35.7 18.5 23.6
JP
Nexon Co Ltd
TSE:3659
2.1T JPY 4.8 15.9 10.3 11.1
JP
Capcom Co Ltd
TSE:9697
1.8T JPY 10.6 37.1 23.3 24.9
P/E Multiple
Earnings Growth PEG
KR
Gravity Co Ltd
NASDAQ:GRVY
Average P/E: 37.6
7.7
N/A N/A
JP
Nintendo Co Ltd
TSE:7974
49.4
N/A N/A
SG
Sea Ltd
NYSE:SE
108.8
96%
1.1
CN
NetEase Inc
NASDAQ:NTES
17.5
13%
1.3
US
A
Activision Blizzard Inc
LSE:0H8X
34.2
36%
1
US
Roblox Corp
NYSE:RBLX
Negative Multiple: -67 N/A N/A
US
Take-Two Interactive Software Inc
NASDAQ:TTWO
Negative Multiple: -8.9 N/A N/A
US
Electronic Arts Inc
NASDAQ:EA
32.3
32%
1
JP
Konami Holdings Corp
TSE:9766
35.7
N/A N/A
JP
N
Nexon Co Ltd
TSE:3659
15.9
-4%
N/A
JP
Capcom Co Ltd
TSE:9697
37.1
N/A N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
KR
Gravity Co Ltd
NASDAQ:GRVY
Average EV/EBITDA: 27.9
6.8
N/A N/A
JP
Nintendo Co Ltd
TSE:7974
39.3
34%
1.2
SG
Sea Ltd
NYSE:SE
64.3
77%
0.8
CN
NetEase Inc
NASDAQ:NTES
12.5
14%
0.9
US
A
Activision Blizzard Inc
LSE:0H8X
24.6
30%
0.8
US
Roblox Corp
NYSE:RBLX
Negative Multiple: -72.5 N/A N/A
US
Take-Two Interactive Software Inc
NASDAQ:TTWO
61.3
56%
1.1
US
Electronic Arts Inc
NASDAQ:EA
18.3
19%
1
JP
Konami Holdings Corp
TSE:9766
18.5
13%
1.4
JP
N
Nexon Co Ltd
TSE:3659
10.3
1%
10.3
JP
Capcom Co Ltd
TSE:9697
23.3
13%
1.8
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
KR
Gravity Co Ltd
NASDAQ:GRVY
Average EV/EBIT: 29.1
7.5
N/A N/A
JP
Nintendo Co Ltd
TSE:7974
41.5
N/A N/A
SG
Sea Ltd
NYSE:SE
88.2
92%
1
CN
NetEase Inc
NASDAQ:NTES
13.4
16%
0.8
US
A
Activision Blizzard Inc
LSE:0H8X
28.9
36%
0.8
US
Roblox Corp
NYSE:RBLX
Negative Multiple: -56.3 N/A N/A
US
Take-Two Interactive Software Inc
NASDAQ:TTWO
Negative Multiple: -84.7 N/A N/A
US
Electronic Arts Inc
NASDAQ:EA
22.5
23%
1
JP
Konami Holdings Corp
TSE:9766
23.6
N/A N/A
JP
N
Nexon Co Ltd
TSE:3659
11.1
N/A N/A
JP
Capcom Co Ltd
TSE:9697
24.9
N/A N/A

See Also

Summary
GRVY intrinsic value, competitors valuation, and company profile.
DCF Valuation
GRVY stock valuation using Discount Cash Flow valuation method.
Relative Valuation
GRVY stock valuation using valuation multiples.
Wall Street Estimates
GRVY price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
GRVY stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
Back to Top
ALPHA SPREAD
Follow us
Join more than 258,700+ value investors using Alpha Spread
Create Free Account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2025 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.