Nintendo Co Ltd
OTC:NTDOF

Watchlist Manager
Nintendo Co Ltd Logo
Nintendo Co Ltd
OTC:NTDOF
Watchlist
Price: 66.364 USD 0.63% Market Closed
Market Cap: 77.3B USD

Relative Value

The Relative Value of one NTDOF stock under the Base Case scenario is 32.717 USD. Compared to the current market price of 66.364 USD, Nintendo Co Ltd is Overvalued by 51%.

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.

NTDOF Relative Value
Base Case
32.717 USD
Overvaluation 51%
Relative Value
Price
Worst Case
Base Case
Best Case

Multiples Across Competitors

NTDOF Competitors Multiples
Nintendo 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
JP
Nintendo Co Ltd
OTC:NTDOF
12.2T USD 7 33.2 31.6 33.3
CN
Blue Hat Interactive Entertainment Technology
NASDAQ:BHAT
96.3T USD 5 078 130.9 -10 604 886.2 -17 108 719 -16 800 824.8
CN
NetEase Inc
NASDAQ:NTES
88.9B USD 5.5 17.1 88.6 94.2
US
Activision Blizzard Inc
LSE:0H8X
74.1B USD 8.5 34.2 24.6 28.9
SG
Sea Ltd
NYSE:SE
71.9B USD 3.4 50.7 39.6 39.6
US
Roblox Corp
NYSE:RBLX
61.3B USD 13.7 -63.2 -65.7 -53.1
US
Electronic Arts Inc
NASDAQ:EA
50.9B USD 7 57.5 32.7 41
US
Take-Two Interactive Software Inc
NASDAQ:TTWO
44.4B USD 7.1 -11.1 51.7 -122.5
JP
Nexon Co Ltd
TSE:3659
3.4T JPY 7.8 29.7 20.9 22.9
CN
Zhejiang Century Huatong Group Co Ltd
SZSE:002602
147B CNY 4.3 39 24.5 24.5
JP
Konami Holdings Corp
TSE:9766
2.9T JPY 6.3 34.6 18 23.2
P/E Multiple
Earnings Growth PEG
JP
Nintendo Co Ltd
OTC:NTDOF
Average P/E: 37
33.2
31%
1.1
CN
Blue Hat Interactive Entertainment Technology
NASDAQ:BHAT
Negative Multiple: -10 604 886.2 N/A N/A
CN
NetEase Inc
NASDAQ:NTES
17.1
17%
1
US
A
Activision Blizzard Inc
LSE:0H8X
34.2
36%
1
SG
Sea Ltd
NYSE:SE
50.7
97%
0.5
US
Roblox Corp
NYSE:RBLX
Negative Multiple: -63.2 N/A N/A
US
Electronic Arts Inc
NASDAQ:EA
57.5
33%
1.7
US
Take-Two Interactive Software Inc
NASDAQ:TTWO
Negative Multiple: -11.1 N/A N/A
JP
N
Nexon Co Ltd
TSE:3659
29.7
1%
29.7
CN
Z
Zhejiang Century Huatong Group Co Ltd
SZSE:002602
39
94%
0.4
JP
Konami Holdings Corp
TSE:9766
34.6
21%
1.6
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
JP
Nintendo Co Ltd
OTC:NTDOF
Average EV/EBITDA: 36.9
31.6
36%
0.9
CN
Blue Hat Interactive Entertainment Technology
NASDAQ:BHAT
Negative Multiple: -17 108 719 N/A N/A
CN
NetEase Inc
NASDAQ:NTES
88.6
16%
5.5
US
A
Activision Blizzard Inc
LSE:0H8X
24.6
30%
0.8
SG
Sea Ltd
NYSE:SE
39.6
75%
0.5
US
Roblox Corp
NYSE:RBLX
Negative Multiple: -65.7 N/A N/A
US
Electronic Arts Inc
NASDAQ:EA
32.7
20%
1.6
US
Take-Two Interactive Software Inc
NASDAQ:TTWO
51.7
60%
0.9
JP
N
Nexon Co Ltd
TSE:3659
20.9
7%
3
CN
Z
Zhejiang Century Huatong Group Co Ltd
SZSE:002602
24.5
54%
0.5
JP
Konami Holdings Corp
TSE:9766
18
15%
1.2
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
JP
Nintendo Co Ltd
OTC:NTDOF
Average EV/EBIT: 38.4
33.3
N/A N/A
CN
Blue Hat Interactive Entertainment Technology
NASDAQ:BHAT
Negative Multiple: -16 800 824.8 N/A N/A
CN
NetEase Inc
NASDAQ:NTES
94.2
16%
5.9
US
A
Activision Blizzard Inc
LSE:0H8X
28.9
36%
0.8
SG
Sea Ltd
NYSE:SE
39.6
88%
0.4
US
Roblox Corp
NYSE:RBLX
Negative Multiple: -53.1 N/A N/A
US
Electronic Arts Inc
NASDAQ:EA
41
26%
1.6
US
Take-Two Interactive Software Inc
NASDAQ:TTWO
Negative Multiple: -122.5 N/A N/A
JP
N
Nexon Co Ltd
TSE:3659
22.9
N/A N/A
CN
Z
Zhejiang Century Huatong Group Co Ltd
SZSE:002602
24.5
48%
0.5
JP
Konami Holdings Corp
TSE:9766
23.2
N/A N/A