First Time Loading...

Stillfront Group AB (publ)
STO:SF

Watchlist Manager
Stillfront Group AB (publ) Logo
Stillfront Group AB (publ)
STO:SF
Watchlist
Price: 15.995 SEK +3.76% Market Closed
Updated: Oct 1, 2023

Relative Value

The Relative Value of one SF stock under the Base Case scenario is 55.668 SEK. Compared to the current market price of 15.995 SEK, Stillfront Group AB (publ) is Undervalued by 71%.

Relative valuation is one of two methods of placing a monetary value on a company; the other is Discounted Cash Flow valuation method. We use a combination of these two methods to calculate the Intrinsic Value of stock as accurately as possible.

SF Relative Value
Base Case
55.668 SEK
Undervaluation 71%
Relative Value
Price
Worst Case
Base Case
Best Case

Multiples Across Competitors

SF Competitors Multiples
Stillfront Group AB (publ) 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
Stillfront Group AB (publ)
STO:SF
8.3B SEK 1.2 14.8 4.5 13.7
US
Activision Blizzard Inc
NASDAQ:ATVI
73.7B USD 8.5 34 24.4 28.7
CN
NetEase Inc
NASDAQ:NTES
65.2B USD 4.8 18.6 14.9 17
JP
Nintendo Co Ltd
TSE:7974
7.3T JPY 4.1 14.7 8.8 9
US
Electronic Arts Inc
NASDAQ:EA
32.7B USD 4.3 36.7 15.3 20.2
SG
Sea Ltd
NYSE:SE
27B USD 2.1 99.7 47.4 47.4
US
Take-Two Interactive Software Inc
NASDAQ:TTWO
23.8B USD 4.3 -19.4 33.9 -21.4
US
Roblox Corp
NYSE:RBLX
17.8B USD 7.3 -15.7 -16.4 -14
JP
Nexon Co Ltd
TSE:3659
2.3T JPY 6.4 22.7 14.6 15.5
US
Zynga Inc
NASDAQ:ZNGA
9.3B USD 3.3 -88 24.6 64.7
JP
Capcom Co Ltd
TSE:9697
1.1T JPY 7.8 24.5 15.5 16.3
P/E Multiple
Earnings Growth
SE
Stillfront Group AB (publ)
STO:SF
Average P/E: 33.2
14.8
195%
US
Activision Blizzard Inc
NASDAQ:ATVI
34
151%
CN
NetEase Inc
NASDAQ:NTES
18.6
72%
JP
Nintendo Co Ltd
TSE:7974
14.7
-15%
US
Electronic Arts Inc
NASDAQ:EA
36.7
193%
SG
Sea Ltd
NYSE:SE
99.7
N/A
US
Take-Two Interactive Software Inc
NASDAQ:TTWO
Negative Multiple: -19.4 N/A
US
Roblox Corp
NYSE:RBLX
Negative Multiple: -15.7 N/A
JP
N
Nexon Co Ltd
TSE:3659
22.7
36%
US
Zynga Inc
NASDAQ:ZNGA
Negative Multiple: -88 N/A
JP
Capcom Co Ltd
TSE:9697
24.5
45%

See Also

Other Stocks