Kunlun Tech Co Ltd
SZSE:300418

Watchlist Manager
Kunlun Tech Co Ltd Logo
Kunlun Tech Co Ltd
SZSE:300418
Watchlist
Price: 41.1 CNY 3.03% Market Closed
Market Cap: 51.6B CNY

Relative Value

The Relative Value of one Kunlun Tech Co Ltd stock under the Base Case scenario is hidden CNY. Compared to the current market price of 41.1 CNY, Kunlun Tech Co Ltd 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.

Kunlun Tech Co Ltd Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
58
vs Industry
9
Median 3Y
8
Median 5Y
7.3
Industry
1.5
Forward
6.7
vs History
vs Industry
3
Median 3Y
49.4
Median 5Y
14.4
Industry
17.1
Forward
-83.2
vs History
vs Industry
4
Median 3Y
51.4
Median 5Y
37.4
Industry
11.1
vs History
vs Industry
8
Median 3Y
45.9
Median 5Y
32
Industry
15.6
vs History
12
vs Industry
24
Median 3Y
3.2
Median 5Y
2.8
Industry
1.8
vs History
55
vs Industry
10
Median 3Y
7.6
Median 5Y
6.9
Industry
1.6
Forward
6.5
vs History
49
vs Industry
17
Median 3Y
10.5
Median 5Y
9.2
Industry
3.6
vs History
vs Industry
1
Median 3Y
16.7
Median 5Y
47.5
Industry
8.9
Forward
-77.1
vs History
vs Industry
2
Median 3Y
16.7
Median 5Y
47.5
Industry
12.7
Forward
-38.9
vs History
vs Industry
4
Median 3Y
49.8
Median 5Y
34
Industry
10.7
vs History
vs Industry
3
Median 3Y
24.4
Median 5Y
28.7
Industry
12.6
vs History
20
vs Industry
25
Median 3Y
2.8
Median 5Y
2.3
Industry
1.5

Multiples Across Competitors

Competitors Multiples
Kunlun Tech 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
Kunlun Tech Co Ltd
SZSE:300418
51.6B CNY 6.8 -31.6 -33.8 -33.8
JP
Nintendo Co Ltd
TSE:7974
14.6T JPY 9.8 49.5 42.1 44.4
CN
NetEase Inc
NASDAQ:NTES
90.1B USD 5.7 17.6 13.2 14
SG
Sea Ltd
NYSE:SE
79.3B USD 3.8 55.9 43.9 43.9
US
Activision Blizzard Inc
LSE:0H8X
74.1B USD 8.5 34.2 24.6 28.9
US
Roblox Corp
NYSE:RBLX
67.6B USD 15.1 -69.8 -72.7 -58.8
US
Electronic Arts Inc
NASDAQ:EA
50.8B USD 7 57.4 32.7 40.9
US
Take-Two Interactive Software Inc
NASDAQ:TTWO
45.8B USD 7.4 -11.5 53.3 -126.4
JP
Konami Holdings Corp
TSE:9766
3T JPY 6.6 35.8 18.7 24.1
JP
Nexon Co Ltd
TSE:3659
3T JPY 6.7 29.5 17.1 18.6
CN
Zhejiang Century Huatong Group Co Ltd
SZSE:002602
125.4B CNY 3.7 33.3 20.7 20.7
P/E Multiple
Earnings Growth PEG
CN
Kunlun Tech Co Ltd
SZSE:300418
Average P/E: 39.1
Negative Multiple: -31.6
N/A N/A
JP
Nintendo Co Ltd
TSE:7974
49.5
32%
1.5
CN
NetEase Inc
NASDAQ:NTES
17.6
17%
1
SG
Sea Ltd
NYSE:SE
55.9
97%
0.6
US
A
Activision Blizzard Inc
LSE:0H8X
34.2
36%
1
US
Roblox Corp
NYSE:RBLX
Negative Multiple: -69.8 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: -11.5 N/A N/A
JP
Konami Holdings Corp
TSE:9766
35.8
21%
1.7
JP
N
Nexon Co Ltd
TSE:3659
29.5
0%
N/A
CN
Z
Zhejiang Century Huatong Group Co Ltd
SZSE:002602
33.3
94%
0.4
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
CN
Kunlun Tech Co Ltd
SZSE:300418
Average EV/EBITDA: 29.6
Negative Multiple: -33.8
N/A N/A
JP
Nintendo Co Ltd
TSE:7974
42.1
37%
1.1
CN
NetEase Inc
NASDAQ:NTES
13.2
16%
0.8
SG
Sea Ltd
NYSE:SE
43.9
76%
0.6
US
A
Activision Blizzard Inc
LSE:0H8X
24.6
30%
0.8
US
Roblox Corp
NYSE:RBLX
Negative Multiple: -72.7 N/A N/A
US
Electronic Arts Inc
NASDAQ:EA
32.7
20%
1.6
US
Take-Two Interactive Software Inc
NASDAQ:TTWO
53.3
60%
0.9
JP
Konami Holdings Corp
TSE:9766
18.7
15%
1.2
JP
N
Nexon Co Ltd
TSE:3659
17.1
5%
3.4
CN
Z
Zhejiang Century Huatong Group Co Ltd
SZSE:002602
20.7
54%
0.4
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
CN
Kunlun Tech Co Ltd
SZSE:300418
Average EV/EBIT: 29.4
Negative Multiple: -33.8
N/A N/A
JP
Nintendo Co Ltd
TSE:7974
44.4
N/A N/A
CN
NetEase Inc
NASDAQ:NTES
14
16%
0.9
SG
Sea Ltd
NYSE:SE
43.9
88%
0.5
US
A
Activision Blizzard Inc
LSE:0H8X
28.9
36%
0.8
US
Roblox Corp
NYSE:RBLX
Negative Multiple: -58.8 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: -126.4 N/A N/A
JP
Konami Holdings Corp
TSE:9766
24.1
N/A N/A
JP
N
Nexon Co Ltd
TSE:3659
18.6
N/A N/A
CN
Z
Zhejiang Century Huatong Group Co Ltd
SZSE:002602
20.7
48%
0.4