Embracer Group AB
STO:EMBRAC B

Watchlist Manager
Embracer Group AB Logo
Embracer Group AB
STO:EMBRAC B
Watchlist
Price: 46.33 SEK 0.98% Market Closed
Market Cap: kr10.2B

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 46.33 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

Multiples Across Competitors

EMBRAC B Competitors Multiples
Embracer Group AB Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
SE
Embracer Group AB
STO:EMBRAC B
10.4B SEK 0.5 1.3 0.6 0.6
CN
NetEase Inc
NASDAQ:NTES
79B USD 4.9 15.1 10.8 11.5
US
Activision Blizzard Inc
LSE:0H8X
74.1B USD 8.5 34.2 24.6 28.9
SG
Sea Ltd
NYSE:SE
64.5B USD 3 44.9 34.9 34.9
JP
Nintendo Co Ltd
TSE:7974
9.8T JPY 5.6 26.6 23.9 25.2
US
Electronic Arts Inc
NASDAQ:EA
49.8B USD 6.8 56.3 32 40.1
US
Roblox Corp
NYSE:RBLX
47.6B USD 10.6 -48.7 -50.1 -40.5
US
Take-Two Interactive Software Inc
NASDAQ:TTWO
35.9B USD 5.8 -9 41.8 -99.2
CN
Zhejiang Century Huatong Group Co Ltd
SZSE:002602
144.3B CNY 4.2 38.3 23.7 23.7
JP
Nexon Co Ltd
TSE:3659
2.9T JPY 6.7 25.5 17.2 18.8
JP
Konami Holdings Corp
TSE:9766
2.4T JPY 5.2 28.2 14.6 18.6
P/E Multiple
Earnings Growth PEG
SE
Embracer Group AB
STO:EMBRAC B
Average P/E: 30.1
1.3
-30%
N/A
CN
NetEase Inc
NASDAQ:NTES
15.1
17%
0.9
US
A
Activision Blizzard Inc
LSE:0H8X
34.2
36%
1
SG
Sea Ltd
NYSE:SE
44.9
97%
0.5
JP
Nintendo Co Ltd
TSE:7974
26.6
31%
0.9
US
Electronic Arts Inc
NASDAQ:EA
56.3
32%
1.8
US
Roblox Corp
NYSE:RBLX
Negative Multiple: -48.7 N/A N/A
US
Take-Two Interactive Software Inc
NASDAQ:TTWO
Negative Multiple: -9 N/A N/A
CN
Z
Zhejiang Century Huatong Group Co Ltd
SZSE:002602
38.3
103%
0.4
JP
N
Nexon Co Ltd
TSE:3659
25.5
2%
12.8
JP
Konami Holdings Corp
TSE:9766
28.2
21%
1.3
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
SE
Embracer Group AB
STO:EMBRAC B
Average EV/EBITDA: 22.4
0.6
-27%
N/A
CN
NetEase Inc
NASDAQ:NTES
10.8
16%
0.7
US
A
Activision Blizzard Inc
LSE:0H8X
24.6
30%
0.8
SG
Sea Ltd
NYSE:SE
34.9
75%
0.5
JP
Nintendo Co Ltd
TSE:7974
23.9
36%
0.7
US
Electronic Arts Inc
NASDAQ:EA
32
19%
1.7
US
Roblox Corp
NYSE:RBLX
Negative Multiple: -50.1 N/A N/A
US
Take-Two Interactive Software Inc
NASDAQ:TTWO
41.8
59%
0.7
CN
Z
Zhejiang Century Huatong Group Co Ltd
SZSE:002602
23.7
54%
0.4
JP
N
Nexon Co Ltd
TSE:3659
17.2
7%
2.5
JP
Konami Holdings Corp
TSE:9766
14.6
15%
1
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
SE
Embracer Group AB
STO:EMBRAC B
Average EV/EBIT: 22.5
0.6
-33%
N/A
CN
NetEase Inc
NASDAQ:NTES
11.5
16%
0.7
US
A
Activision Blizzard Inc
LSE:0H8X
28.9
36%
0.8
SG
Sea Ltd
NYSE:SE
34.9
88%
0.4
JP
Nintendo Co Ltd
TSE:7974
25.2
N/A N/A
US
Electronic Arts Inc
NASDAQ:EA
40.1
25%
1.6
US
Roblox Corp
NYSE:RBLX
Negative Multiple: -40.5 N/A N/A
US
Take-Two Interactive Software Inc
NASDAQ:TTWO
Negative Multiple: -99.2 N/A N/A
CN
Z
Zhejiang Century Huatong Group Co Ltd
SZSE:002602
23.7
48%
0.5
JP
N
Nexon Co Ltd
TSE:3659
18.8
N/A N/A
JP
Konami Holdings Corp
TSE:9766
18.6
N/A N/A