Bandai Namco Holdings Inc
OTC:NCBDF

Watchlist Manager
Bandai Namco Holdings Inc Logo
Bandai Namco Holdings Inc
OTC:NCBDF
Watchlist
Price: 27.9 USD Market Closed
Market Cap: 18.4B USD

Relative Value

The Relative Value of one NCBDF stock under the Base Case scenario is hidden USD. Compared to the current market price of 27.9 USD, Bandai Namco Holdings Inc 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.

NCBDF Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
34
vs Industry
20
Median 3Y
2
Median 5Y
2
Industry
1.2
Forward
2.1
vs History
39
vs Industry
25
Median 3Y
22.5
Median 5Y
19.3
Industry
19.7
Forward
20.9
vs History
39
vs Industry
20
Median 3Y
20.2
Median 5Y
17.5
Industry
11.4
vs History
38
vs Industry
22
Median 3Y
31.4
Median 5Y
23.7
Industry
19.2
vs History
36
vs Industry
12
Median 3Y
3
Median 5Y
3
Industry
1.7
vs History
38
vs Industry
22
Median 3Y
1.8
Median 5Y
1.7
Industry
1.4
Forward
1.8
vs History
44
vs Industry
31
Median 3Y
4.7
Median 5Y
4.6
Industry
4.4
vs History
55
vs Industry
24
Median 3Y
12
Median 5Y
11.5
Industry
11.7
Forward
10.9
vs History
55
vs Industry
25
Median 3Y
15.8
Median 5Y
13.9
Industry
16.4
vs History
44
vs Industry
21
Median 3Y
17.3
Median 5Y
15.7
Industry
12.2
vs History
41
vs Industry
21
Median 3Y
26
Median 5Y
21.1
Industry
15.2
vs History
25
vs Industry
8
Median 3Y
3.1
Median 5Y
3.1
Industry
1.4

Multiples Across Competitors

NCBDF Competitors Multiples
Bandai Namco Holdings Inc Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
JP
Bandai Namco Holdings Inc
OTC:NCBDF
2.7T USD 2.1 21.2 10.8 13.7
US
Hasbro Inc
NASDAQ:HAS
12.2B USD 2.8 -21.8 14.6 17
JP
Shimano Inc
TSE:7309
1.5T JPY 3.2 29 13.4 20
UK
Games Workshop Group PLC
LSE:GAW
6.3B GBP 10.2 32.1 20.3 23.7
US
Mattel Inc
NASDAQ:MAT
6.8B USD 1.3 15.6 10.1 12.9
CN
Zhejiang CFMoto Power Co Ltd
SSE:603129
40.6B CNY 2.2 22.5 17.6 17.6
US
Brunswick Corp
NYSE:BC
5.8B USD 1.1 -24.3 13 26
CA
BRP Inc
TSX:DOO
8B CAD 1 328.6 10.4 18.7
US
Acushnet Holdings Corp
NYSE:GOLF
5.5B USD 2.2 24.6 17 20.1
IT
Technogym SpA
MIL:TGYM
3.5B EUR 3.6 35.4 17.4 24.1
US
Polaris Inc
NYSE:PII
4B USD 0.6 -26.3 14.2 97.1
P/E Multiple
Earnings Growth PEG
JP
Bandai Namco Holdings Inc
OTC:NCBDF
Average P/E: 63.6
21.2
6%
3.5
US
Hasbro Inc
NASDAQ:HAS
Negative Multiple: -21.8
29%
N/A
JP
Shimano Inc
TSE:7309
29
1%
29
UK
Games Workshop Group PLC
LSE:GAW
32.1
4%
8
US
Mattel Inc
NASDAQ:MAT
15.6
3%
5.2
CN
Zhejiang CFMoto Power Co Ltd
SSE:603129
22.5
26%
0.9
US
Brunswick Corp
NYSE:BC
Negative Multiple: -24.3
39%
N/A
CA
BRP Inc
TSX:DOO
328.6
N/A N/A
US
Acushnet Holdings Corp
NYSE:GOLF
24.6
6%
4.1
IT
Technogym SpA
MIL:TGYM
35.4
18%
2
US
Polaris Inc
NYSE:PII
Negative Multiple: -26.3
23%
N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
JP
Bandai Namco Holdings Inc
OTC:NCBDF
Average EV/EBITDA: 14.4
10.8
5%
2.2
US
Hasbro Inc
NASDAQ:HAS
14.6
14%
1
JP
Shimano Inc
TSE:7309
13.4
9%
1.5
UK
Games Workshop Group PLC
LSE:GAW
20.3
4%
5.1
US
Mattel Inc
NASDAQ:MAT
10.1
7%
1.4
CN
Zhejiang CFMoto Power Co Ltd
SSE:603129
17.6
38%
0.5
US
Brunswick Corp
NYSE:BC
13
4%
3.2
CA
BRP Inc
TSX:DOO
10.4
9%
1.2
US
Acushnet Holdings Corp
NYSE:GOLF
17
8%
2.1
IT
Technogym SpA
MIL:TGYM
17.4
14%
1.2
US
Polaris Inc
NYSE:PII
14.2
9%
1.6
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
JP
Bandai Namco Holdings Inc
OTC:NCBDF
Average EV/EBIT: 26.4
13.7
N/A N/A
US
Hasbro Inc
NASDAQ:HAS
17
16%
1.1
JP
Shimano Inc
TSE:7309
20
N/A N/A
UK
Games Workshop Group PLC
LSE:GAW
23.7
4%
5.9
US
Mattel Inc
NASDAQ:MAT
12.9
3%
4.3
CN
Zhejiang CFMoto Power Co Ltd
SSE:603129
17.6
33%
0.5
US
Brunswick Corp
NYSE:BC
26
7%
3.7
CA
BRP Inc
TSX:DOO
18.7
12%
1.6
US
Acushnet Holdings Corp
NYSE:GOLF
20.1
5%
4
IT
Technogym SpA
MIL:TGYM
24.1
17%
1.4
US
Polaris Inc
NYSE:PII
97.1
25%
3.9