DeNA Co Ltd
TSE:2432

Watchlist Manager
DeNA Co Ltd Logo
DeNA Co Ltd
TSE:2432
Watchlist
Price: 2 525 JPY -0.43% Market Closed
Market Cap: ¥281.2B

Relative Value

The Relative Value of one DeNA Co Ltd stock under the Base Case scenario is 2 149.55 JPY. Compared to the current market price of 2 525 JPY, DeNA Co Ltd is Overvalued by 15%.

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
2 149.55 JPY
Overvaluation 15%
Relative Value
Price
Worst Case
Base Case
Best Case

Multiples Across Competitors

Competitors Multiples
DeNA 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
JP
DeNA Co Ltd
TSE:2432
281.5B JPY 1.7 11.1 6.3 8
CN
NetEase Inc
NASDAQ:NTES
77B USD 4.7 15.7 9.8 10.4
US
Activision Blizzard Inc
LSE:0H8X
74.1B USD 8.5 34.2 24.6 28.9
JP
Nintendo Co Ltd
TSE:7974
11.8T JPY 5.6 29.4 26.9 28.2
SG
Sea Ltd
NYSE:SE
51.8B USD 2.2 32.7 21.6 21.6
US
Electronic Arts Inc
NASDAQ:EA
50.1B USD 6.9 73.6 37.1 49
US
Roblox Corp
NYSE:RBLX
41.9B USD 8.6 -39.4 -40 -32.7
US
Take-Two Interactive Software Inc
NASDAQ:TTWO
38.4B USD 5.9 -9.7 39.6 -131.7
CN
Zhejiang Century Huatong Group Co Ltd
SZSE:002602
124.2B CNY 3.6 33 20.2 20.2
JP
Konami Holdings Corp
TSE:9766
2.8T JPY 6.1 33 17.4 22.1
JP
Nexon Co Ltd
TSE:3659
2.4T JPY 5 26 10.6 11.6
P/E Multiple
Earnings Growth PEG
JP
DeNA Co Ltd
TSE:2432
Average P/E: 32.1
11.1
-4%
N/A
CN
NetEase Inc
NASDAQ:NTES
15.7
14%
1.1
US
A
Activision Blizzard Inc
LSE:0H8X
34.2
36%
1
JP
Nintendo Co Ltd
TSE:7974
29.4
26%
1.1
SG
Sea Ltd
NYSE:SE
32.7
N/A N/A
US
Electronic Arts Inc
NASDAQ:EA
73.6
32%
2.3
US
Roblox Corp
NYSE:RBLX
Negative Multiple: -39.4 N/A N/A
US
Take-Two Interactive Software Inc
NASDAQ:TTWO
Negative Multiple: -9.7 N/A N/A
CN
Z
Zhejiang Century Huatong Group Co Ltd
SZSE:002602
33
104%
0.3
JP
Konami Holdings Corp
TSE:9766
33
22%
1.5
JP
N
Nexon Co Ltd
TSE:3659
26
15%
1.7
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
JP
DeNA Co Ltd
TSE:2432
Average EV/EBITDA: 21.4
6.3
-1%
N/A
CN
NetEase Inc
NASDAQ:NTES
9.8
12%
0.8
US
A
Activision Blizzard Inc
LSE:0H8X
24.6
30%
0.8
JP
Nintendo Co Ltd
TSE:7974
26.9
34%
0.8
SG
Sea Ltd
NYSE:SE
21.6
57%
0.4
US
Electronic Arts Inc
NASDAQ:EA
37.1
20%
1.9
US
Roblox Corp
NYSE:RBLX
Negative Multiple: -40 N/A N/A
US
Take-Two Interactive Software Inc
NASDAQ:TTWO
39.6
59%
0.7
CN
Z
Zhejiang Century Huatong Group Co Ltd
SZSE:002602
20.2
61%
0.3
JP
Konami Holdings Corp
TSE:9766
17.4
15%
1.2
JP
N
Nexon Co Ltd
TSE:3659
10.6
13%
0.8
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
JP
DeNA Co Ltd
TSE:2432
Average EV/EBIT: 22.2
8
N/A N/A
CN
NetEase Inc
NASDAQ:NTES
10.4
12%
0.9
US
A
Activision Blizzard Inc
LSE:0H8X
28.9
36%
0.8
JP
Nintendo Co Ltd
TSE:7974
28.2
N/A N/A
SG
Sea Ltd
NYSE:SE
21.6
42%
0.5
US
Electronic Arts Inc
NASDAQ:EA
49
26%
1.9
US
Roblox Corp
NYSE:RBLX
Negative Multiple: -32.7 N/A N/A
US
Take-Two Interactive Software Inc
NASDAQ:TTWO
Negative Multiple: -131.7 N/A N/A
CN
Z
Zhejiang Century Huatong Group Co Ltd
SZSE:002602
20.2
56%
0.4
JP
Konami Holdings Corp
TSE:9766
22.1
N/A N/A
JP
N
Nexon Co Ltd
TSE:3659
11.6
N/A N/A
Get AI-powered insights for any company or topic.
Open AI Assistant

Intrinsic Value is all-important and is the only logical way to evaluate the relative attractiveness of investments and businesses.

Warren Buffett