First Time Loading...

KLab Inc
TSE:3656

Watchlist Manager
KLab Inc Logo
KLab Inc
TSE:3656
Watchlist
Price: 241 JPY -1.23% Market Closed
Updated: May 3, 2024

Relative Value

The Relative Value of one KLab Inc stock under the Base Case scenario is 222.74 JPY. Compared to the current market price of 241 JPY, KLab Inc is Overvalued by 8%.

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
222.74 JPY
Overvaluation 8%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
49
vs Industry
61
Median 3Y
0.9
Median 5Y
0.9
Industry
1.5
Forward
0.3
vs History
vs Industry
Median 3Y
-12.7
Median 5Y
-8.5
Industry
18.8
Forward
7.6
vs History
vs Industry
Median 3Y
-8.8
Median 5Y
10.2
Industry
11.6
vs History
vs Industry
Median 3Y
-4
Median 5Y
14.1
Industry
15.9
vs History
95
vs Industry
62
Median 3Y
1.3
Median 5Y
1.6
Industry
1.8
vs History
17
vs Industry
59
Median 3Y
0.7
Median 5Y
0.8
Industry
1.6
Forward
0.3
vs History
12
vs Industry
30
Median 3Y
4.4
Median 5Y
4
Industry
3.5
vs History
vs Industry
Median 3Y
-20
Median 5Y
4.8
Industry
9.2
vs History
vs Industry
Median 3Y
-13.9
Median 5Y
-7.8
Industry
13.1
vs History
vs Industry
Median 3Y
-8
Median 5Y
7.6
Industry
10.7
vs History
vs Industry
Median 3Y
-3
Median 5Y
-3
Industry
13.3
vs History
95
vs Industry
65
Median 3Y
1
Median 5Y
1.5
Industry
1.5

Multiples Across Competitors

Competitors Multiples
KLab Inc 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
KLab Inc
TSE:3656
9.7B JPY 0.9 -5.4 -10.5 -7.7
US
Activision Blizzard Inc
NASDAQ:ATVI
74.3B USD 8.5 34.3 24.7 29
CN
NetEase Inc
NASDAQ:NTES
63.8B USD 4.5 15.7 11.5 12.8
JP
Nintendo Co Ltd
TSE:7974
8.8T JPY 5.2 17.8 11.8 12.2
SG
Sea Ltd
NYSE:SE
39.2B USD 3 259.9 113.5 113.5
US
Electronic Arts Inc
NASDAQ:EA
34.6B USD 4.5 32 16.7 21.2
US
Take-Two Interactive Software Inc
NASDAQ:TTWO
24.4B USD 4.5 -16.8 28.7 -24.9
US
Roblox Corp
NYSE:RBLX
23.6B USD 8.4 -20.5 -21.4 -17.9
JP
Nexon Co Ltd
TSE:3659
2.1T JPY 4.9 29.4 10.2 10.9
US
Zynga Inc
NASDAQ:ZNGA
9.3B USD 3.3 -88 24.6 64.7
JP
Konami Holdings Corp
TSE:9766
1.3T JPY 3.7 24.4 11.8 15.4
P/E Multiple
Earnings Growth
JP
KLab Inc
TSE:3656
Average P/E: 59.1
Negative Multiple: -5.4
N/A
US
Activision Blizzard Inc
NASDAQ:ATVI
34.3
151%
CN
NetEase Inc
NASDAQ:NTES
15.7
40%
JP
Nintendo Co Ltd
TSE:7974
17.8
-4%
SG
Sea Ltd
NYSE:SE
259.9
839%
US
Electronic Arts Inc
NASDAQ:EA
32
189%
US
Take-Two Interactive Software Inc
NASDAQ:TTWO
Negative Multiple: -16.8 N/A
US
Roblox Corp
NYSE:RBLX
Negative Multiple: -20.5 N/A
JP
N
Nexon Co Ltd
TSE:3659
29.4
77%
US
Zynga Inc
NASDAQ:ZNGA
Negative Multiple: -88 N/A
JP
Konami Holdings Corp
TSE:9766
24.4
86%
EV/EBITDA Multiple
EBITDA Growth
JP
KLab Inc
TSE:3656
Average EV/EBITDA: 28.2
Negative Multiple: -10.5
N/A
US
Activision Blizzard Inc
NASDAQ:ATVI
24.7
119%
CN
NetEase Inc
NASDAQ:NTES
11.5
51%
JP
Nintendo Co Ltd
TSE:7974
11.8
-3%
SG
Sea Ltd
NYSE:SE
113.5
848%
US
Electronic Arts Inc
NASDAQ:EA
16.7
53%
US
Take-Two Interactive Software Inc
NASDAQ:TTWO
28.7
122%
US
Roblox Corp
NYSE:RBLX
Negative Multiple: -21.4 N/A
JP
N
Nexon Co Ltd
TSE:3659
10.2
16%
US
Zynga Inc
NASDAQ:ZNGA
24.6
N/A
JP
Konami Holdings Corp
TSE:9766
11.8
53%
EV/EBIT Multiple
EBIT Growth
JP
KLab Inc
TSE:3656
Average EV/EBIT: 34.9
Negative Multiple: -7.7
N/A
US
Activision Blizzard Inc
NASDAQ:ATVI
29
153%
CN
NetEase Inc
NASDAQ:NTES
12.8
53%
JP
Nintendo Co Ltd
TSE:7974
12.2
N/A
SG
Sea Ltd
NYSE:SE
113.5
530%
US
Electronic Arts Inc
NASDAQ:EA
21.2
88%
US
Take-Two Interactive Software Inc
NASDAQ:TTWO
Negative Multiple: -24.9 N/A
US
Roblox Corp
NYSE:RBLX
Negative Multiple: -17.9 N/A
JP
N
Nexon Co Ltd
TSE:3659
10.9
N/A
US
Zynga Inc
NASDAQ:ZNGA
64.7
N/A
JP
Konami Holdings Corp
TSE:9766
15.4
N/A

See Also

Discover More