5

5Th Planet Games A/S
OSE:5PG

Watchlist Manager
5Th Planet Games A/S
OSE:5PG
Watchlist
Price: 1.075 NOK 4.88% Market Closed
Market Cap: kr288.5m

Relative Value

The Relative Value of one 5PG stock under the Base Case scenario is hidden NOK. Compared to the current market price of 1.075 NOK, 5Th Planet Games A/S 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.

5PG Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Multiples Across Competitors

5PG Competitors Multiples
5Th Planet Games A/S Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
DK
5Th Planet Games A/S
OSE:5PG
288.5m NOK 23.4 123.6 -21.4 -21.4
CN
NetEase Inc
NASDAQ:NTES
76.1B USD 4.7 14.6 10.3 11
US
Activision Blizzard Inc
LSE:0H8X
74.1B USD 8.5 34.2 24.6 28.9
SG
Sea Ltd
NYSE:SE
64.9B USD 3.1 45.7 35.5 35.5
JP
Nintendo Co Ltd
TSE:7974
10.1T JPY 5.8 27.3 24.6 25.9
US
Electronic Arts Inc
NASDAQ:EA
50.1B USD 6.9 73.7 37.1 49
US
Roblox Corp
NYSE:RBLX
44.3B USD 9.1 -41.8 -42.2 -34.4
US
Take-Two Interactive Software Inc
NASDAQ:TTWO
35.4B USD 5.4 -8.9 36.4 -121.2
CN
Zhejiang Century Huatong Group Co Ltd
SZSE:002602
142.2B CNY 4.1 37.8 23.3 23.3
JP
Nexon Co Ltd
TSE:3659
3T JPY 6.9 26.5 18 19.7
JP
Konami Holdings Corp
TSE:9766
2.6T JPY 5.6 30.3 15.8 20.1
P/E Multiple
Earnings Growth PEG
DK
5
5Th Planet Games A/S
OSE:5PG
Average P/E: 46
123.6
N/A N/A
CN
NetEase Inc
NASDAQ:NTES
14.6
17%
0.9
US
A
Activision Blizzard Inc
LSE:0H8X
34.2
36%
1
SG
Sea Ltd
NYSE:SE
45.7
96%
0.5
JP
Nintendo Co Ltd
TSE:7974
27.3
31%
0.9
US
Electronic Arts Inc
NASDAQ:EA
73.7
32%
2.3
US
Roblox Corp
NYSE:RBLX
Negative Multiple: -41.8 N/A N/A
US
Take-Two Interactive Software Inc
NASDAQ:TTWO
Negative Multiple: -8.9 N/A N/A
CN
Z
Zhejiang Century Huatong Group Co Ltd
SZSE:002602
37.8
103%
0.4
JP
N
Nexon Co Ltd
TSE:3659
26.5
2%
13.2
JP
Konami Holdings Corp
TSE:9766
30.3
21%
1.4
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
DK
5
5Th Planet Games A/S
OSE:5PG
Average EV/EBITDA: 25.1
Negative Multiple: -21.4
N/A N/A
CN
NetEase Inc
NASDAQ:NTES
10.3
16%
0.6
US
A
Activision Blizzard Inc
LSE:0H8X
24.6
30%
0.8
SG
Sea Ltd
NYSE:SE
35.5
75%
0.5
JP
Nintendo Co Ltd
TSE:7974
24.6
36%
0.7
US
Electronic Arts Inc
NASDAQ:EA
37.1
19%
2
US
Roblox Corp
NYSE:RBLX
Negative Multiple: -42.2 N/A N/A
US
Take-Two Interactive Software Inc
NASDAQ:TTWO
36.4
59%
0.6
CN
Z
Zhejiang Century Huatong Group Co Ltd
SZSE:002602
23.3
54%
0.4
JP
N
Nexon Co Ltd
TSE:3659
18
7%
2.6
JP
Konami Holdings Corp
TSE:9766
15.8
15%
1.1
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
DK
5
5Th Planet Games A/S
OSE:5PG
Average EV/EBIT: 26.7
Negative Multiple: -21.4
N/A N/A
CN
NetEase Inc
NASDAQ:NTES
11
16%
0.7
US
A
Activision Blizzard Inc
LSE:0H8X
28.9
36%
0.8
SG
Sea Ltd
NYSE:SE
35.5
88%
0.4
JP
Nintendo Co Ltd
TSE:7974
25.9
N/A N/A
US
Electronic Arts Inc
NASDAQ:EA
49
25%
2
US
Roblox Corp
NYSE:RBLX
Negative Multiple: -34.4 N/A N/A
US
Take-Two Interactive Software Inc
NASDAQ:TTWO
Negative Multiple: -121.2 N/A N/A
CN
Z
Zhejiang Century Huatong Group Co Ltd
SZSE:002602
23.3
48%
0.5
JP
N
Nexon Co Ltd
TSE:3659
19.7
N/A N/A
JP
Konami Holdings Corp
TSE:9766
20.1
N/A N/A