Perfect World Co Ltd
SZSE:002624

Watchlist Manager
Perfect World Co Ltd Logo
Perfect World Co Ltd
SZSE:002624
Watchlist
Price: 15.85 CNY 0.96% Market Closed
Market Cap: 30.7B CNY

Relative Value

The Relative Value of one Perfect World Co Ltd stock under the Base Case scenario is 14.72 CNY. Compared to the current market price of 15.85 CNY, Perfect World Co Ltd is Overvalued by 7%.

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.

Relative Value
Base Case
14.72 CNY
Overvaluation 7%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
17
vs Industry
21
Median 3Y
3.5
Median 5Y
3.5
Industry
1.5
Forward
4.4
vs History
vs Industry
7
Median 3Y
17.2
Median 5Y
27.2
Industry
17
Forward
37.7
vs History
77
vs Industry
1
Median 3Y
25.6
Median 5Y
23.2
Industry
11
vs History
58
vs Industry
3
Median 3Y
42.4
Median 5Y
33.1
Industry
15.3
vs History
11
vs Industry
25
Median 3Y
3
Median 5Y
3
Industry
1.7
vs History
20
vs Industry
23
Median 3Y
3.3
Median 5Y
3.3
Industry
1.6
Forward
3.9
vs History
20
vs Industry
26
Median 3Y
5
Median 5Y
5.1
Industry
3.5
vs History
vs Industry
4
Median 3Y
16.4
Median 5Y
32.3
Industry
8.7
Forward
22.3
vs History
vs Industry
4
Median 3Y
16.4
Median 5Y
32.3
Industry
12.5
Forward
28.9
vs History
79
vs Industry
1
Median 3Y
23.9
Median 5Y
21.7
Industry
10.5
vs History
68
vs Industry
6
Median 3Y
27.3
Median 5Y
27.3
Industry
12.6
vs History
11
vs Industry
28
Median 3Y
2.3
Median 5Y
2.3
Industry
1.4

Multiples Across Competitors

Competitors Multiples
Perfect World Co Ltd Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
CN
Perfect World Co Ltd
SZSE:002624
30.7B CNY 4.4 -131.8 -161.4 -161.4
CN
NetEase Inc
NASDAQ:NTES
88.6B USD 5.6 17.2 12.8 13.6
JP
Nintendo Co Ltd
TSE:7974
12.4T JPY 7.1 33.6 31.8 33.6
US
Activision Blizzard Inc
LSE:0H8X
74.1B USD 8.5 34.2 24.6 28.9
SG
Sea Ltd
NYSE:SE
72.2B USD 3.4 50.9 39.8 39.8
US
Roblox Corp
NYSE:RBLX
57.5B USD 12.9 -59.4 -61.6 -49.8
US
Electronic Arts Inc
NASDAQ:EA
50.8B USD 7 57.4 32.7 40.9
US
Take-Two Interactive Software Inc
NASDAQ:TTWO
45.7B USD 7.3 -11.4 53.2 -126.2
JP
Nexon Co Ltd
TSE:3659
3T JPY 6.9 26.4 17.9 19.7
JP
Konami Holdings Corp
TSE:9766
2.9T JPY 6.3 34.1 17.8 22.9
CN
Zhejiang Century Huatong Group Co Ltd
SZSE:002602
129.5B CNY 3.8 34.4 21.5 21.5
P/E Multiple
Earnings Growth PEG
CN
Perfect World Co Ltd
SZSE:002624
Average P/E: 36
Negative Multiple: -131.8
N/A N/A
CN
NetEase Inc
NASDAQ:NTES
17.2
17%
1
JP
Nintendo Co Ltd
TSE:7974
33.6
32%
1
US
A
Activision Blizzard Inc
LSE:0H8X
34.2
36%
1
SG
Sea Ltd
NYSE:SE
50.9
97%
0.5
US
Roblox Corp
NYSE:RBLX
Negative Multiple: -59.4 N/A N/A
US
Electronic Arts Inc
NASDAQ:EA
57.4
33%
1.7
US
Take-Two Interactive Software Inc
NASDAQ:TTWO
Negative Multiple: -11.4 N/A N/A
JP
N
Nexon Co Ltd
TSE:3659
26.4
0%
N/A
JP
Konami Holdings Corp
TSE:9766
34.1
21%
1.6
CN
Z
Zhejiang Century Huatong Group Co Ltd
SZSE:002602
34.4
94%
0.4
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
CN
Perfect World Co Ltd
SZSE:002624
Average EV/EBITDA: 28
Negative Multiple: -161.4
N/A N/A
CN
NetEase Inc
NASDAQ:NTES
12.8
16%
0.8
JP
Nintendo Co Ltd
TSE:7974
31.8
37%
0.9
US
A
Activision Blizzard Inc
LSE:0H8X
24.6
30%
0.8
SG
Sea Ltd
NYSE:SE
39.8
76%
0.5
US
Roblox Corp
NYSE:RBLX
Negative Multiple: -61.6 N/A N/A
US
Electronic Arts Inc
NASDAQ:EA
32.7
20%
1.6
US
Take-Two Interactive Software Inc
NASDAQ:TTWO
53.2
60%
0.9
JP
N
Nexon Co Ltd
TSE:3659
17.9
5%
3.6
JP
Konami Holdings Corp
TSE:9766
17.8
15%
1.2
CN
Z
Zhejiang Century Huatong Group Co Ltd
SZSE:002602
21.5
54%
0.4
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
CN
Perfect World Co Ltd
SZSE:002624
Average EV/EBIT: 27.6
Negative Multiple: -161.4
N/A N/A
CN
NetEase Inc
NASDAQ:NTES
13.6
16%
0.9
JP
Nintendo Co Ltd
TSE:7974
33.6
N/A N/A
US
A
Activision Blizzard Inc
LSE:0H8X
28.9
36%
0.8
SG
Sea Ltd
NYSE:SE
39.8
88%
0.5
US
Roblox Corp
NYSE:RBLX
Negative Multiple: -49.8 N/A N/A
US
Electronic Arts Inc
NASDAQ:EA
40.9
24%
1.7
US
Take-Two Interactive Software Inc
NASDAQ:TTWO
Negative Multiple: -126.2 N/A N/A
JP
N
Nexon Co Ltd
TSE:3659
19.7
N/A N/A
JP
Konami Holdings Corp
TSE:9766
22.9
N/A N/A
CN
Z
Zhejiang Century Huatong Group Co Ltd
SZSE:002602
21.5
48%
0.4