Ubisoft Entertainment SA
PAR:UBI

Watchlist Manager
Ubisoft Entertainment SA Logo
Ubisoft Entertainment SA
PAR:UBI
Watchlist
Price: 9.122 EUR -1.15% Market Closed
Market Cap: 1.2B EUR

Relative Value

The Relative Value of one UBI stock under the Base Case scenario is 28.761 EUR. Compared to the current market price of 9.122 EUR, Ubisoft Entertainment SA is Undervalued by 68%.

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.

UBI Relative Value
Base Case
28.761 EUR
Undervaluation 68%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
96
vs Industry
62
Median 3Y
1.4
Median 5Y
2
Industry
1.5
Forward
0.6
vs History
vs Industry
27
Median 3Y
-8
Median 5Y
-7.9
Industry
18.2
Forward
10.5
vs History
98
vs Industry
56
Median 3Y
4.6
Median 5Y
6.8
Industry
11.2
vs History
98
vs Industry
42
Median 3Y
3.6
Median 5Y
4.6
Industry
15.6
vs History
98
vs Industry
56
Median 3Y
1.7
Median 5Y
2.5
Industry
1.8
vs History
92
vs Industry
43
Median 3Y
1.7
Median 5Y
2.3
Industry
1.6
Forward
1.2
vs History
92
vs Industry
57
Median 3Y
1.8
Median 5Y
2.7
Industry
3.5
vs History
68
vs Industry
49
Median 3Y
3.7
Median 5Y
5.2
Industry
8.9
Forward
3.6
vs History
vs Industry
7
Median 3Y
11.2
Median 5Y
17.2
Industry
12.6
Forward
76.4
vs History
96
vs Industry
46
Median 3Y
6.1
Median 5Y
7.1
Industry
10.8
vs History
96
vs Industry
40
Median 3Y
6.9
Median 5Y
8.5
Industry
13.4
vs History
96
vs Industry
53
Median 3Y
1
Median 5Y
1.4
Industry
1.4

Multiples Across Competitors

UBI Competitors Multiples
Ubisoft Entertainment SA Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
FR
Ubisoft Entertainment SA
PAR:UBI
1.2B EUR 0.6 -7.5 3.7 -83.5
JP
Nintendo Co Ltd
TSE:7974
15.4T JPY 13.3 55.4 44.9 47.4
SG
Sea Ltd
NYSE:SE
92B USD 5.1 105.6 62.4 85.6
CN
NetEase Inc
NASDAQ:NTES
82.9B USD 5.6 18.4 13.4 14.4
US
Activision Blizzard Inc
LSE:0H8X
74.1B USD 8.5 34.2 24.6 28.9
US
Roblox Corp
NYSE:RBLX
69.6B USD 18.1 -79.1 -85.9 -66.8
US
Take-Two Interactive Software Inc
NASDAQ:TTWO
42.2B USD 7.5 -9.4 64.5 -89.1
US
Electronic Arts Inc
NASDAQ:EA
38.1B USD 5.1 33.9 19.3 23.6
JP
Konami Holdings Corp
TSE:9766
2.9T JPY 7 39.4 20.6 26.3
JP
Nexon Co Ltd
TSE:3659
2.3T JPY 5 18.1 11.4 12.3
JP
Capcom Co Ltd
TSE:9697
2T JPY 11.6 40.7 25.7 27.5
P/E Multiple
Earnings Growth PEG
FR
Ubisoft Entertainment SA
PAR:UBI
Average P/E: 43.2
Negative Multiple: -7.5
N/A N/A
JP
Nintendo Co Ltd
TSE:7974
55.4
N/A N/A
SG
Sea Ltd
NYSE:SE
105.6
96%
1.1
CN
NetEase Inc
NASDAQ:NTES
18.4
13%
1.4
US
A
Activision Blizzard Inc
LSE:0H8X
34.2
36%
1
US
Roblox Corp
NYSE:RBLX
Negative Multiple: -79.1 N/A N/A
US
Take-Two Interactive Software Inc
NASDAQ:TTWO
Negative Multiple: -9.4 N/A N/A
US
Electronic Arts Inc
NASDAQ:EA
33.9
30%
1.1
JP
Konami Holdings Corp
TSE:9766
39.4
N/A N/A
JP
N
Nexon Co Ltd
TSE:3659
18.1
-4%
N/A
JP
Capcom Co Ltd
TSE:9697
40.7
N/A N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
FR
Ubisoft Entertainment SA
PAR:UBI
Average EV/EBITDA: 29
3.7
12%
0.3
JP
Nintendo Co Ltd
TSE:7974
44.9
34%
1.3
SG
Sea Ltd
NYSE:SE
62.4
77%
0.8
CN
NetEase Inc
NASDAQ:NTES
13.4
14%
1
US
A
Activision Blizzard Inc
LSE:0H8X
24.6
30%
0.8
US
Roblox Corp
NYSE:RBLX
Negative Multiple: -85.9 N/A N/A
US
Take-Two Interactive Software Inc
NASDAQ:TTWO
64.5
56%
1.2
US
Electronic Arts Inc
NASDAQ:EA
19.3
19%
1
JP
Konami Holdings Corp
TSE:9766
20.6
13%
1.6
JP
N
Nexon Co Ltd
TSE:3659
11.4
1%
11.4
JP
Capcom Co Ltd
TSE:9697
25.7
13%
2
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
FR
Ubisoft Entertainment SA
PAR:UBI
Average EV/EBIT: 33.2
Negative Multiple: -83.5
N/A N/A
JP
Nintendo Co Ltd
TSE:7974
47.4
N/A N/A
SG
Sea Ltd
NYSE:SE
85.6
92%
0.9
CN
NetEase Inc
NASDAQ:NTES
14.4
16%
0.9
US
A
Activision Blizzard Inc
LSE:0H8X
28.9
36%
0.8
US
Roblox Corp
NYSE:RBLX
Negative Multiple: -66.8 N/A N/A
US
Take-Two Interactive Software Inc
NASDAQ:TTWO
Negative Multiple: -89.1 N/A N/A
US
Electronic Arts Inc
NASDAQ:EA
23.6
23%
1
JP
Konami Holdings Corp
TSE:9766
26.3
N/A N/A
JP
N
Nexon Co Ltd
TSE:3659
12.3
N/A N/A
JP
Capcom Co Ltd
TSE:9697
27.5
N/A N/A