Gravity Co Ltd
NASDAQ:GRVY

Watchlist Manager
Gravity Co Ltd Logo
Gravity Co Ltd
NASDAQ:GRVY
Watchlist
Price: 62.94 USD -0.33% Market Closed
Market Cap: $437.4m

Relative Value

The Relative Value of one GRVY stock under the Base Case scenario is hidden USD. Compared to the current market price of 62.94 USD, Gravity Co Ltd is hidden .

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
HIDDEN
Show
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
438.1m USD 1.1 7.9 9 783.6 10 655.1
CN
NetEase Inc
NASDAQ:NTES
85B USD 5.3 16.3 83.8 89
JP
Nintendo Co Ltd
TSE:7974
12.1T JPY 6.7 31.4 30.9 32.6
SG
Sea Ltd
NYSE:SE
74.9B USD 3.6 52.7 41.3 41.3
US
Activision Blizzard Inc
LSE:0H8X
74.1B USD 8.5 34.2 24.6 28.9
US
Roblox Corp
NYSE:RBLX
51.6B USD 11.6 -53.4 -55.2 -44.6
US
Electronic Arts Inc
NASDAQ:EA
50.8B USD 7 57.4 32.7 40.9
US
Take-Two Interactive Software Inc
NASDAQ:TTWO
45B USD 7.2 -11.3 52.5 -124.4
JP
Nexon Co Ltd
TSE:3659
3.5T JPY 8.2 31.1 22.2 24.3
CN
Zhejiang Century Huatong Group Co Ltd
SZSE:002602
145.5B CNY 4.2 38.6 24.2 24.2
JP
Konami Holdings Corp
TSE:9766
2.9T JPY 6.2 33.8 17.6 22.6
P/E Multiple
Earnings Growth PEG
KR
Gravity Co Ltd
NASDAQ:GRVY
Average P/E: 33.7
7.9
N/A N/A
CN
NetEase Inc
NASDAQ:NTES
16.3
17%
1
JP
Nintendo Co Ltd
TSE:7974
31.4
31%
1
SG
Sea Ltd
NYSE:SE
52.7
97%
0.5
US
A
Activision Blizzard Inc
LSE:0H8X
34.2
36%
1
US
Roblox Corp
NYSE:RBLX
Negative Multiple: -53.4 N/A N/A
US
Electronic Arts Inc
NASDAQ:EA
57.4
32%
1.8
US
Take-Two Interactive Software Inc
NASDAQ:TTWO
Negative Multiple: -11.3 N/A N/A
JP
N
Nexon Co Ltd
TSE:3659
31.1
1%
31.1
CN
Z
Zhejiang Century Huatong Group Co Ltd
SZSE:002602
38.6
94%
0.4
JP
Konami Holdings Corp
TSE:9766
33.8
21%
1.6
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
KR
Gravity Co Ltd
NASDAQ:GRVY
Average EV/EBITDA: 1 011.3
9 783.6
N/A N/A
CN
NetEase Inc
NASDAQ:NTES
83.8
16%
5.2
JP
Nintendo Co Ltd
TSE:7974
30.9
36%
0.9
SG
Sea Ltd
NYSE:SE
41.3
75%
0.6
US
A
Activision Blizzard Inc
LSE:0H8X
24.6
30%
0.8
US
Roblox Corp
NYSE:RBLX
Negative Multiple: -55.2 N/A N/A
US
Electronic Arts Inc
NASDAQ:EA
32.7
19%
1.7
US
Take-Two Interactive Software Inc
NASDAQ:TTWO
52.5
59%
0.9
JP
N
Nexon Co Ltd
TSE:3659
22.2
7%
3.2
CN
Z
Zhejiang Century Huatong Group Co Ltd
SZSE:002602
24.2
54%
0.4
JP
Konami Holdings Corp
TSE:9766
17.6
15%
1.2
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
KR
Gravity Co Ltd
NASDAQ:GRVY
Average EV/EBIT: 1 217.7
10 655.1
N/A N/A
CN
NetEase Inc
NASDAQ:NTES
89
16%
5.6
JP
Nintendo Co Ltd
TSE:7974
32.6
N/A N/A
SG
Sea Ltd
NYSE:SE
41.3
88%
0.5
US
A
Activision Blizzard Inc
LSE:0H8X
28.9
36%
0.8
US
Roblox Corp
NYSE:RBLX
Negative Multiple: -44.6 N/A N/A
US
Electronic Arts Inc
NASDAQ:EA
40.9
25%
1.6
US
Take-Two Interactive Software Inc
NASDAQ:TTWO
Negative Multiple: -124.4 N/A N/A
JP
N
Nexon Co Ltd
TSE:3659
24.3
N/A N/A
CN
Z
Zhejiang Century Huatong Group Co Ltd
SZSE:002602
24.2
48%
0.5
JP
Konami Holdings Corp
TSE:9766
22.6
N/A N/A