Stillfront Group AB (publ)
STO:SF

Watchlist Manager
Stillfront Group AB (publ) Logo
Stillfront Group AB (publ)
STO:SF
Watchlist
Price: 7.34 SEK 5.54% Market Closed
Market Cap: 3.8B SEK

Relative Value

The Relative Value of one SF stock under the Base Case scenario is 19.12 SEK. Compared to the current market price of 7.34 SEK, Stillfront Group AB (publ) is Undervalued by 62%.

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.

SF Relative Value
Base Case
19.12 SEK
Undervaluation 62%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
90
vs Industry
78
Median 3Y
0.9
Median 5Y
1.6
Industry
1.4
Forward
0.6
vs History
vs Industry
0
Median 3Y
17.4
Median 5Y
26.4
Industry
17.9
Forward
4
vs History
92
vs Industry
59
Median 3Y
3.8
Median 5Y
5.5
Industry
10.9
vs History
95
vs Industry
43
Median 3Y
6.5
Median 5Y
8.1
Industry
15.6
vs History
69
vs Industry
78
Median 3Y
0.6
Median 5Y
0.8
Industry
1.7
vs History
90
vs Industry
53
Median 3Y
1.5
Median 5Y
2.1
Industry
1.6
Forward
1.1
vs History
79
vs Industry
69
Median 3Y
1.8
Median 5Y
2.5
Industry
3.4
vs History
23
vs Industry
53
Median 3Y
4.5
Median 5Y
5.3
Industry
8.6
Forward
3.1
vs History
39
vs Industry
48
Median 3Y
5
Median 5Y
11
Industry
12.4
Forward
6
vs History
95
vs Industry
50
Median 3Y
6.1
Median 5Y
7.3
Industry
10.4
vs History
95
vs Industry
40
Median 3Y
12.2
Median 5Y
16
Industry
12.9
vs History
66
vs Industry
72
Median 3Y
0.5
Median 5Y
0.6
Industry
1.4

Multiples Across Competitors

SF Competitors Multiples
Stillfront Group AB (publ) Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
SE
Stillfront Group AB (publ)
STO:SF
3.6B SEK 0.6 -0.5 13.4 13.4
SG
Sea Ltd
NYSE:SE
96.1B USD 5.4 110.8 65.5 89.9
JP
Nintendo Co Ltd
TSE:7974
13.4T JPY 11.5 48 38.1 40.1
CN
NetEase Inc
NASDAQ:NTES
77.7B USD 5.3 18.9 13.6 14.7
US
Activision Blizzard Inc
LSE:0H8X
74.1B USD 8.5 34.2 24.6 28.9
US
Roblox Corp
NYSE:RBLX
54.8B USD 14.2 -61.7 -66.9 -52
AU
Emerge Gaming Ltd
ASX:EM1
69.2B AUD 39 300.5 -24 174.5 -15 947.8 -15 947.8
US
Take-Two Interactive Software Inc
NASDAQ:TTWO
41.5B USD 7.6 -11.3 120.8 -83
US
Electronic Arts Inc
NASDAQ:EA
38.2B USD 5.1 33.9 19.3 23.6
JP
Konami Holdings Corp
TSE:9766
2.6T JPY 6.2 33.5 17.3 21.9
JP
Nexon Co Ltd
TSE:3659
2.1T JPY 4.7 15.5 10 10.7
P/E Multiple
Earnings Growth PEG
SE
Stillfront Group AB (publ)
STO:SF
Average P/E: 42.1
Negative Multiple: -0.5
N/A N/A
SG
Sea Ltd
NYSE:SE
110.8
96%
1.2
JP
Nintendo Co Ltd
TSE:7974
48
N/A N/A
CN
NetEase Inc
NASDAQ:NTES
18.9
13%
1.5
US
A
Activision Blizzard Inc
LSE:0H8X
34.2
36%
1
US
Roblox Corp
NYSE:RBLX
Negative Multiple: -61.7 N/A N/A
AU
Emerge Gaming Ltd
ASX:EM1
Negative Multiple: -24 174.5 N/A N/A
US
Take-Two Interactive Software Inc
NASDAQ:TTWO
Negative Multiple: -11.3 N/A N/A
US
Electronic Arts Inc
NASDAQ:EA
33.9
33%
1
JP
Konami Holdings Corp
TSE:9766
33.5
22%
1.5
JP
N
Nexon Co Ltd
TSE:3659
15.5
-4%
N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
SE
Stillfront Group AB (publ)
STO:SF
Average EV/EBITDA: 35.8
13.4
-34%
N/A
SG
Sea Ltd
NYSE:SE
65.5
71%
0.9
JP
Nintendo Co Ltd
TSE:7974
38.1
N/A N/A
CN
NetEase Inc
NASDAQ:NTES
13.6
12%
1.1
US
A
Activision Blizzard Inc
LSE:0H8X
24.6
30%
0.8
US
Roblox Corp
NYSE:RBLX
Negative Multiple: -66.9 N/A N/A
AU
Emerge Gaming Ltd
ASX:EM1
Negative Multiple: -15 947.8 N/A N/A
US
Take-Two Interactive Software Inc
NASDAQ:TTWO
120.8
49%
2.5
US
Electronic Arts Inc
NASDAQ:EA
19.3
19%
1
JP
Konami Holdings Corp
TSE:9766
17.3
15%
1.2
JP
N
Nexon Co Ltd
TSE:3659
10
0%
N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
SE
Stillfront Group AB (publ)
STO:SF
Average EV/EBIT: 30.4
13.4
48%
0.3
SG
Sea Ltd
NYSE:SE
89.9
78%
1.2
JP
Nintendo Co Ltd
TSE:7974
40.1
N/A N/A
CN
NetEase Inc
NASDAQ:NTES
14.7
13%
1.1
US
A
Activision Blizzard Inc
LSE:0H8X
28.9
36%
0.8
US
Roblox Corp
NYSE:RBLX
Negative Multiple: -52 N/A N/A
AU
Emerge Gaming Ltd
ASX:EM1
Negative Multiple: -15 947.8 N/A N/A
US
Take-Two Interactive Software Inc
NASDAQ:TTWO
Negative Multiple: -83 N/A N/A
US
Electronic Arts Inc
NASDAQ:EA
23.6
18%
1.3
JP
Konami Holdings Corp
TSE:9766
21.9
N/A N/A
JP
N
Nexon Co Ltd
TSE:3659
10.7
N/A N/A