F

Flexion Mobile PLC
STO:FLEXM

Watchlist Manager
Flexion Mobile PLC
STO:FLEXM
Watchlist
Price: 6.34 SEK 3.26%
Market Cap: 360.6m SEK

Relative Value

The Relative Value of one FLEXM stock under the Base Case scenario is hidden SEK. Compared to the current market price of 6.34 SEK, Flexion Mobile PLC 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.

FLEXM Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
92
vs Industry
82
Median 3Y
0.6
Median 5Y
0.8
Industry
1.6
Forward
0.3
vs History
vs Industry
Median 3Y
-9.2
Median 5Y
-12.3
Industry
18.6
Forward
1 181
vs History
46
vs Industry
49
Median 3Y
7.6
Median 5Y
8.7
Industry
11.4
vs History
53
vs Industry
39
Median 3Y
15.9
Median 5Y
21.2
Industry
16
vs History
92
vs Industry
44
Median 3Y
2.2
Median 5Y
3.8
Industry
1.8
vs History
92
vs Industry
84
Median 3Y
0.4
Median 5Y
0.7
Industry
1.7
Forward
0.2
vs History
92
vs Industry
72
Median 3Y
2.4
Median 5Y
4.3
Industry
3.6
vs History
76
vs Industry
53
Median 3Y
5.4
Median 5Y
9
Industry
9.1
Forward
2.6
vs History
52
vs Industry
9
Median 3Y
28.1
Median 5Y
19.1
Industry
13
Forward
6.5
vs History
68
vs Industry
54
Median 3Y
4.9
Median 5Y
6.4
Industry
11
vs History
61
vs Industry
46
Median 3Y
8.6
Median 5Y
16.9
Industry
13.5
vs History
63
vs Industry
60
Median 3Y
1.5
Median 5Y
0.9
Industry
1.5

Multiples Across Competitors

FLEXM Competitors Multiples
Flexion Mobile PLC Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
UK
Flexion Mobile PLC
STO:FLEXM
357.3m SEK 0.3 -9.7 1.7 13.4
JP
Nintendo Co Ltd
TSE:7974
14.6T JPY 12.5 52.2 41.9 44.2
SG
Sea Ltd
NYSE:SE
87.6B USD 4.9 100.6 59.3 81.4
CN
NetEase Inc
NASDAQ:NTES
82.7B USD 5.5 18.3 13.3 14.3
US
Activision Blizzard Inc
LSE:0H8X
74.1B USD 8.5 34.2 24.6 28.9
US
Roblox Corp
NYSE:RBLX
71.6B USD 18.7 -81.4 -88.6 -68.8
US
Take-Two Interactive Software Inc
NASDAQ:TTWO
41.4B USD 7.4 -9.2 63.3 -87.5
US
Electronic Arts Inc
NASDAQ:EA
37.5B USD 5 33.4 19 23.3
JP
Konami Holdings Corp
TSE:9766
2.7T JPY 6.3 35.7 18.5 23.7
JP
Nexon Co Ltd
TSE:3659
2.3T JPY 5.1 18.6 11.7 12.6
CN
Zhejiang Century Huatong Group Co Ltd
SZSE:002602
89.2B CNY 3.4 46.7 23.3 23.3
P/E Multiple
Earnings Growth PEG
UK
F
Flexion Mobile PLC
STO:FLEXM
Average P/E: 42.5
Negative Multiple: -9.7
N/A N/A
JP
Nintendo Co Ltd
TSE:7974
52.2
N/A N/A
SG
Sea Ltd
NYSE:SE
100.6
98%
1
CN
NetEase Inc
NASDAQ:NTES
18.3
16%
1.1
US
A
Activision Blizzard Inc
LSE:0H8X
34.2
36%
1
US
Roblox Corp
NYSE:RBLX
Negative Multiple: -81.4 N/A N/A
US
Take-Two Interactive Software Inc
NASDAQ:TTWO
Negative Multiple: -9.2 N/A N/A
US
Electronic Arts Inc
NASDAQ:EA
33.4
31%
1.1
JP
Konami Holdings Corp
TSE:9766
35.7
N/A N/A
JP
N
Nexon Co Ltd
TSE:3659
18.6
-4%
N/A
CN
Z
Zhejiang Century Huatong Group Co Ltd
SZSE:002602
46.7
N/A N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
UK
F
Flexion Mobile PLC
STO:FLEXM
Average EV/EBITDA: 27.7
1.7
N/A N/A
JP
Nintendo Co Ltd
TSE:7974
41.9
34%
1.2
SG
Sea Ltd
NYSE:SE
59.3
77%
0.8
CN
NetEase Inc
NASDAQ:NTES
13.3
14%
1
US
A
Activision Blizzard Inc
LSE:0H8X
24.6
30%
0.8
US
Roblox Corp
NYSE:RBLX
Negative Multiple: -88.6 N/A N/A
US
Take-Two Interactive Software Inc
NASDAQ:TTWO
63.3
N/A N/A
US
Electronic Arts Inc
NASDAQ:EA
19
19%
1
JP
Konami Holdings Corp
TSE:9766
18.5
13%
1.4
JP
N
Nexon Co Ltd
TSE:3659
11.7
1%
11.7
CN
Z
Zhejiang Century Huatong Group Co Ltd
SZSE:002602
23.3
37%
0.6
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
UK
F
Flexion Mobile PLC
STO:FLEXM
Average EV/EBIT: 29.5
13.4
102%
0.1
JP
Nintendo Co Ltd
TSE:7974
44.2
N/A N/A
SG
Sea Ltd
NYSE:SE
81.4
92%
0.9
CN
NetEase Inc
NASDAQ:NTES
14.3
16%
0.9
US
A
Activision Blizzard Inc
LSE:0H8X
28.9
36%
0.8
US
Roblox Corp
NYSE:RBLX
Negative Multiple: -68.8 N/A N/A
US
Take-Two Interactive Software Inc
NASDAQ:TTWO
Negative Multiple: -87.5 N/A N/A
US
Electronic Arts Inc
NASDAQ:EA
23.3
N/A N/A
JP
Konami Holdings Corp
TSE:9766
23.7
N/A N/A
JP
N
Nexon Co Ltd
TSE:3659
12.6
N/A N/A
CN
Z
Zhejiang Century Huatong Group Co Ltd
SZSE:002602
23.3
29%
0.8