F

Flexion Mobile PLC
STO:FLEXM

Watchlist Manager
Flexion Mobile PLC
STO:FLEXM
Watchlist
Price: 4.73 SEK 2.6% Market Closed
Market Cap: 269m 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 4.73 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
98
vs Industry
82
Median 3Y
0.6
Median 5Y
0.9
Industry
1.5
Forward
0.2
vs History
vs Industry
Median 3Y
-8.1
Median 5Y
-12.3
Industry
18.3
Forward
876.4
vs History
74
vs Industry
49
Median 3Y
7.4
Median 5Y
8
Industry
11.3
vs History
61
vs Industry
39
Median 3Y
15.3
Median 5Y
21.2
Industry
15.7
vs History
98
vs Industry
44
Median 3Y
2.2
Median 5Y
4.2
Industry
1.8
vs History
98
vs Industry
84
Median 3Y
0.4
Median 5Y
0.7
Industry
1.6
Forward
0.1
vs History
98
vs Industry
72
Median 3Y
2.4
Median 5Y
4.8
Industry
3.5
vs History
80
vs Industry
53
Median 3Y
8.4
Median 5Y
9
Industry
9
Forward
1.2
vs History
65
vs Industry
9
Median 3Y
28.2
Median 5Y
19.1
Industry
12.7
Forward
3.1
vs History
85
vs Industry
54
Median 3Y
5
Median 5Y
6.4
Industry
11
vs History
85
vs Industry
46
Median 3Y
9.5
Median 5Y
16.9
Industry
13.5
vs History
69
vs Industry
60
Median 3Y
1.5
Median 5Y
1
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
266.6m SEK 0.2 -7.2 0.8 6.3
JP
Nintendo Co Ltd
TSE:7974
15.9T JPY 13.6 56.9 46.4 48.9
SG
Sea Ltd
NYSE:SE
94.1B USD 5.3 108.1 63.9 87.6
CN
NetEase Inc
NASDAQ:NTES
85.5B USD 5.7 18.9 13.9 14.9
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 -81.3 -88.5 -68.7
US
Take-Two Interactive Software Inc
NASDAQ:TTWO
42.8B USD 7.6 -9.5 65.3 -90.2
US
Electronic Arts Inc
NASDAQ:EA
39.8B USD 5.3 35.5 20.2 24.7
JP
Konami Holdings Corp
TSE:9766
3.1T JPY 7.3 41.2 21.6 27.7
JP
Nexon Co Ltd
TSE:3659
2.3T JPY 5.1 18.6 11.7 12.6
JP
Capcom Co Ltd
TSE:9697
2T JPY 12 42.1 26.7 28.6
P/E Multiple
Earnings Growth PEG
UK
F
Flexion Mobile PLC
STO:FLEXM
Average P/E: 44.4
Negative Multiple: -7.2
N/A N/A
JP
Nintendo Co Ltd
TSE:7974
56.9
N/A N/A
SG
Sea Ltd
NYSE:SE
108.1
98%
1.1
CN
NetEase Inc
NASDAQ:NTES
18.9
16%
1.2
US
A
Activision Blizzard Inc
LSE:0H8X
34.2
36%
1
US
Roblox Corp
NYSE:RBLX
Negative Multiple: -81.3 N/A N/A
US
Take-Two Interactive Software Inc
NASDAQ:TTWO
Negative Multiple: -9.5 N/A N/A
US
Electronic Arts Inc
NASDAQ:EA
35.5
N/A N/A
JP
Konami Holdings Corp
TSE:9766
41.2
N/A N/A
JP
N
Nexon Co Ltd
TSE:3659
18.6
-4%
N/A
JP
Capcom Co Ltd
TSE:9697
42.1
N/A N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
UK
F
Flexion Mobile PLC
STO:FLEXM
Average EV/EBITDA: 29.5
0.8
N/A N/A
JP
Nintendo Co Ltd
TSE:7974
46.4
34%
1.4
SG
Sea Ltd
NYSE:SE
63.9
77%
0.8
CN
NetEase Inc
NASDAQ:NTES
13.9
14%
1
US
A
Activision Blizzard Inc
LSE:0H8X
24.6
30%
0.8
US
Roblox Corp
NYSE:RBLX
Negative Multiple: -88.5 N/A N/A
US
Take-Two Interactive Software Inc
NASDAQ:TTWO
65.3
N/A N/A
US
Electronic Arts Inc
NASDAQ:EA
20.2
19%
1.1
JP
Konami Holdings Corp
TSE:9766
21.6
13%
1.7
JP
N
Nexon Co Ltd
TSE:3659
11.7
1%
11.7
JP
Capcom Co Ltd
TSE:9697
26.7
13%
2.1
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
UK
F
Flexion Mobile PLC
STO:FLEXM
Average EV/EBIT: 31.1
6.3
102%
0.1
JP
Nintendo Co Ltd
TSE:7974
48.9
N/A N/A
SG
Sea Ltd
NYSE:SE
87.6
92%
1
CN
NetEase Inc
NASDAQ:NTES
14.9
16%
0.9
US
A
Activision Blizzard Inc
LSE:0H8X
28.9
36%
0.8
US
Roblox Corp
NYSE:RBLX
Negative Multiple: -68.7 N/A N/A
US
Take-Two Interactive Software Inc
NASDAQ:TTWO
Negative Multiple: -90.2 N/A N/A
US
Electronic Arts Inc
NASDAQ:EA
24.7
N/A N/A
JP
Konami Holdings Corp
TSE:9766
27.7
N/A N/A
JP
N
Nexon Co Ltd
TSE:3659
12.6
N/A N/A
JP
Capcom Co Ltd
TSE:9697
28.6
N/A N/A