Embracer Group AB
STO:EMBRAC B

Watchlist Manager
Embracer Group AB Logo
Embracer Group AB
STO:EMBRAC B
Watchlist
Price: 58.26 SEK 0.1%
Market Cap: 12.8B SEK
Section:
 

Relative Value

The Relative Value of one EMBRAC B stock under the Base Case scenario is hidden SEK. Compared to the current market price of 58.26 SEK, Embracer Group AB 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.

EMBRAC B Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

0.6
P/S
P/S
Price to Sales
0.6
vs History
98
vs Industry
65
Median 3Y
1.1
Median 5Y
1.7
Industry
1.5
Forward
0.6
More Details
1.6
P/E
P/E
Price to Earnings
1.6
vs History
60
vs Industry
10
Median 3Y
3
Median 5Y
3.2
Industry
17.2
Forward
9
More Details
4.5
P/OCF
P/OCF
Price to OCF
4.5
vs History
92
vs Industry
34
Median 3Y
8.4
Median 5Y
14.1
Industry
11.1
More Details
Negative
P/FCFE
P/FCFE
Price to FCFE
N/A
vs History
vs Industry
0
Median 3Y
-8.7
Median 5Y
-2.5
Industry
15.4
More Details
0.4
P/B
P/B
Price to Book Value
0.4
vs History
96
vs Industry
75
Median 3Y
0.8
Median 5Y
1.1
Industry
1.8
More Details
0.4
EV/S
EV/S
Enterprise Value to Sales
0.4
vs History
98
vs Industry
58
Median 3Y
1.1
Median 5Y
2
Industry
1.6
Forward
0.4
More Details
0.5
EV/GP
EV/GP
Enterprise Value to Gross Profit
0.5
vs History
98
vs Industry
65
Median 3Y
1.6
Median 5Y
2.3
Industry
3.5
More Details
0.9
EV/EBITDA
EV/EBITDA
Enterprise Value to EBITDA
0.9
vs History
60
vs Industry
56
Median 3Y
1.8
Median 5Y
1.8
Industry
8.9
Forward
1.5
More Details
0.9
EV/EBIT
EV/EBIT
Enterprise Value to EBIT
0.9
vs History
55
vs Industry
15
Median 3Y
2
Median 5Y
1.8
Industry
12.7
Forward
5
More Details
2.8
EV/OCF
EV/OCF
Enterprise Value to OCF
2.8
vs History
98
vs Industry
30
Median 3Y
7.8
Median 5Y
15.8
Industry
10.5
More Details
Negative
EV/FCFF
EV/FCFF
Enterprise Value to FCFF
N/A
vs History
vs Industry
6
Median 3Y
-31.2
Median 5Y
-21.5
Industry
12.7
More Details
0.3
EV/IC
EV/IC
Enterprise Value to IC
0.3
vs History
98
vs Industry
77
Median 3Y
0.5
Median 5Y
0.7
Industry
1.4
More Details

Multiples Across Competitors

EMBRAC B Competitors Multiples
Embracer Group AB Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
SE
Embracer Group AB
STO:EMBRAC B
13B SEK 0.6 1.6 0.9 0.9
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
91.2B USD 5.7 17.6 13.2 14
SG
Sea Ltd
NYSE:SE
82.4B USD 3.9 58.1 45.7 45.7
JP
Nintendo Co Ltd
TSE:7974
11.9T JPY 6.8 32.1 30.2 31.8
US
Activision Blizzard Inc
LSE:0H8X
74.1B USD 8.5 34.2 24.6 28.9
US
Roblox Corp
NYSE:RBLX
53.6B USD 12 -55.4 -57.3 -46.3
US
Electronic Arts Inc
NASDAQ:EA
50.9B USD 7 57.5 32.7 41
US
Take-Two Interactive Software Inc
NASDAQ:TTWO
47.4B USD 7.6 -11.9 55.2 -130.8
JP
Nexon Co Ltd
TSE:3659
3.2T JPY 7.5 28.4 19.7 21.6
CN
Zhejiang Century Huatong Group Co Ltd
SZSE:002602
136.5B CNY 4.1 36.2 22.7 22.7
P/E Multiple
Earnings Growth PEG
SE
Embracer Group AB
STO:EMBRAC B
Average P/E: 33.2
1.6
-30%
N/A
CN
Blue Hat Interactive Entertainment Technology
NASDAQ:BHAT
Negative Multiple: -10 604 886.2 N/A N/A
CN
NetEase Inc
NASDAQ:NTES
17.6
17%
1
SG
Sea Ltd
NYSE:SE
58.1
97%
0.6
JP
Nintendo Co Ltd
TSE:7974
32.1
31%
1
US
A
Activision Blizzard Inc
LSE:0H8X
34.2
36%
1
US
Roblox Corp
NYSE:RBLX
Negative Multiple: -55.4 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: -11.9 N/A N/A
JP
N
Nexon Co Ltd
TSE:3659
28.4
1%
28.4
CN
Z
Zhejiang Century Huatong Group Co Ltd
SZSE:002602
36.2
94%
0.4
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
SE
Embracer Group AB
STO:EMBRAC B
Average EV/EBITDA: 27.2
0.9
-27%
N/A
CN
Blue Hat Interactive Entertainment Technology
NASDAQ:BHAT
Negative Multiple: -17 108 719 N/A N/A
CN
NetEase Inc
NASDAQ:NTES
13.2
16%
0.8
SG
Sea Ltd
NYSE:SE
45.7
75%
0.6
JP
Nintendo Co Ltd
TSE:7974
30.2
36%
0.8
US
A
Activision Blizzard Inc
LSE:0H8X
24.6
30%
0.8
US
Roblox Corp
NYSE:RBLX
Negative Multiple: -57.3 N/A N/A
US
Electronic Arts Inc
NASDAQ:EA
32.7
20%
1.6
US
Take-Two Interactive Software Inc
NASDAQ:TTWO
55.2
60%
0.9
JP
N
Nexon Co Ltd
TSE:3659
19.7
7%
2.8
CN
Z
Zhejiang Century Huatong Group Co Ltd
SZSE:002602
22.7
54%
0.4
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
SE
Embracer Group AB
STO:EMBRAC B
Average EV/EBIT: 25.8
0.9
-33%
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
14
16%
0.9
SG
Sea Ltd
NYSE:SE
45.7
88%
0.5
JP
Nintendo Co Ltd
TSE:7974
31.8
N/A N/A
US
A
Activision Blizzard Inc
LSE:0H8X
28.9
36%
0.8
US
Roblox Corp
NYSE:RBLX
Negative Multiple: -46.3 N/A N/A
US
Electronic Arts Inc
NASDAQ:EA
41
26%
1.6
US
Take-Two Interactive Software Inc
NASDAQ:TTWO
Negative Multiple: -130.8 N/A N/A
JP
N
Nexon Co Ltd
TSE:3659
21.6
N/A N/A
CN
Z
Zhejiang Century Huatong Group Co Ltd
SZSE:002602
22.7
48%
0.5

See Also

Summary
EMBRAC B intrinsic value, competitors valuation, and company profile.
DCF Valuation
EMBRAC B stock valuation using Discount Cash Flow valuation method.
Relative Valuation
EMBRAC B stock valuation using valuation multiples.
Wall Street Estimates
EMBRAC B price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
EMBRAC B stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
Back to Top
ALPHA SPREAD
Follow us
Join more than 308,100+ value investors using Alpha Spread
Create Free Account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2026 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.