Embracer Group AB
STO:EMBRAC B

Watchlist Manager
Embracer Group AB Logo
Embracer Group AB
STO:EMBRAC B
Watchlist
Price: 47.4 SEK -1.93% Market Closed
Market Cap: kr10.4B

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 47.4 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
10.9B SEK 0.5 1.3 0.7 0.7
CN
NetEase Inc
NASDAQ:NTES
81.9B USD 5.1 15.7 11.4 12.1
JP
Nintendo Co Ltd
TSE:7974
11.7T JPY 6.7 31.8 29.8 31.4
US
Activision Blizzard Inc
LSE:0H8X
74.1B USD 8.5 34.2 24.6 28.9
SG
Sea Ltd
NYSE:SE
62.8B USD 3 44.7 34.7 34.7
US
Electronic Arts Inc
NASDAQ:EA
50.4B USD 6.9 56.7 32.3 40.4
US
Roblox Corp
NYSE:RBLX
45.3B USD 10.2 -46.9 -48.2 -38.9
US
Take-Two Interactive Software Inc
NASDAQ:TTWO
38.4B USD 6.2 -9.6 44.8 -106.3
CN
Zhejiang Century Huatong Group Co Ltd
SZSE:002602
150.5B CNY 4.4 40 25.1 25.1
JP
Nexon Co Ltd
TSE:3659
2.9T JPY 6.8 25.8 17.4 19.1
JP
Konami Holdings Corp
TSE:9766
2.9T JPY 6.2 33.3 17.6 22.4
P/E Multiple
Earnings Growth PEG
SE
Embracer Group AB
STO:EMBRAC B
Average P/E: 31.5
1.3
-30%
N/A
CN
NetEase Inc
NASDAQ:NTES
15.7
17%
0.9
JP
Nintendo Co Ltd
TSE:7974
31.8
31%
1
US
A
Activision Blizzard Inc
LSE:0H8X
34.2
36%
1
SG
Sea Ltd
NYSE:SE
44.7
97%
0.5
US
Electronic Arts Inc
NASDAQ:EA
56.7
32%
1.8
US
Roblox Corp
NYSE:RBLX
Negative Multiple: -46.9 N/A N/A
US
Take-Two Interactive Software Inc
NASDAQ:TTWO
Negative Multiple: -9.6 N/A N/A
CN
Z
Zhejiang Century Huatong Group Co Ltd
SZSE:002602
40
103%
0.4
JP
N
Nexon Co Ltd
TSE:3659
25.8
2%
12.9
JP
Konami Holdings Corp
TSE:9766
33.3
21%
1.6
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
SE
Embracer Group AB
STO:EMBRAC B
Average EV/EBITDA: 23.8
0.7
-27%
N/A
CN
NetEase Inc
NASDAQ:NTES
11.4
16%
0.7
JP
Nintendo Co Ltd
TSE:7974
29.8
36%
0.8
US
A
Activision Blizzard Inc
LSE:0H8X
24.6
30%
0.8
SG
Sea Ltd
NYSE:SE
34.7
75%
0.5
US
Electronic Arts Inc
NASDAQ:EA
32.3
19%
1.7
US
Roblox Corp
NYSE:RBLX
Negative Multiple: -48.2 N/A N/A
US
Take-Two Interactive Software Inc
NASDAQ:TTWO
44.8
59%
0.8
CN
Z
Zhejiang Century Huatong Group Co Ltd
SZSE:002602
25.1
54%
0.5
JP
N
Nexon Co Ltd
TSE:3659
17.4
7%
2.5
JP
Konami Holdings Corp
TSE:9766
17.6
15%
1.2
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
SE
Embracer Group AB
STO:EMBRAC B
Average EV/EBIT: 23.9
0.7
-33%
N/A
CN
NetEase Inc
NASDAQ:NTES
12.1
16%
0.8
JP
Nintendo Co Ltd
TSE:7974
31.4
N/A N/A
US
A
Activision Blizzard Inc
LSE:0H8X
28.9
36%
0.8
SG
Sea Ltd
NYSE:SE
34.7
88%
0.4
US
Electronic Arts Inc
NASDAQ:EA
40.4
25%
1.6
US
Roblox Corp
NYSE:RBLX
Negative Multiple: -38.9 N/A N/A
US
Take-Two Interactive Software Inc
NASDAQ:TTWO
Negative Multiple: -106.3 N/A N/A
CN
Z
Zhejiang Century Huatong Group Co Ltd
SZSE:002602
25.1
48%
0.5
JP
N
Nexon Co Ltd
TSE:3659
19.1
N/A N/A
JP
Konami Holdings Corp
TSE:9766
22.4
N/A N/A