N

Nexon Co Ltd
TSE:3659

Watchlist Manager
Nexon Co Ltd
TSE:3659
Watchlist
Price: 4 257 JPY -0.56% Market Closed
Market Cap: ¥3.5T

Relative Value

The Relative Value of one Nexon Co Ltd stock under the Base Case scenario is 1 993.58 JPY. Compared to the current market price of 4 257 JPY, Nexon Co Ltd is Overvalued by 53%.

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
1 993.58 JPY
Overvaluation 53%
Relative Value
Price
N
Worst Case
Base Case
Best Case

Multiples Across Competitors

Competitors Multiples
Nexon 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
Nexon Co Ltd
TSE:3659
3.4T JPY 7.9 30 21.1 23.2
CN
NetEase Inc
NASDAQ:NTES
86.5B USD 5.4 16.6 85.6 90.9
JP
Nintendo Co Ltd
TSE:7974
11.8T JPY 6.5 30.7 30.1 31.7
SG
Sea Ltd
NYSE:SE
76.6B USD 3.6 53.9 42.2 42.2
US
Activision Blizzard Inc
LSE:0H8X
74.1B USD 8.5 34.2 24.6 28.9
US
Roblox Corp
NYSE:RBLX
52.8B USD 11.8 -54.6 -56.5 -45.6
US
Electronic Arts Inc
NASDAQ:EA
50.8B USD 7 57.4 32.6 40.9
US
Take-Two Interactive Software Inc
NASDAQ:TTWO
45.2B USD 7.3 -11.3 52.7 -124.9
CN
Zhejiang Century Huatong Group Co Ltd
SZSE:002602
139.3B CNY 4.1 37.4 23.5 23.5
JP
Konami Holdings Corp
TSE:9766
2.9T JPY 6.3 34.2 17.8 22.9
CN
Bilibili Inc
NASDAQ:BILI
14.7B USD 3.5 133.5 191.1 831.1
P/E Multiple
Earnings Growth PEG
JP
N
Nexon Co Ltd
TSE:3659
Average P/E: 47.6
30
2%
15
CN
NetEase Inc
NASDAQ:NTES
16.6
17%
1
JP
Nintendo Co Ltd
TSE:7974
30.7
31%
1
SG
Sea Ltd
NYSE:SE
53.9
97%
0.6
US
A
Activision Blizzard Inc
LSE:0H8X
34.2
36%
1
US
Roblox Corp
NYSE:RBLX
Negative Multiple: -54.6 N/A N/A
US
Electronic Arts Inc
NASDAQ:EA
57.4
32%
1.8
US
Take-Two Interactive Software Inc
NASDAQ:TTWO
Negative Multiple: -11.3 N/A N/A
CN
Z
Zhejiang Century Huatong Group Co Ltd
SZSE:002602
37.4
103%
0.4
JP
Konami Holdings Corp
TSE:9766
34.2
21%
1.6
CN
Bilibili Inc
NASDAQ:BILI
133.5
N/A N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
JP
N
Nexon Co Ltd
TSE:3659
Average EV/EBITDA: 52.1
21.1
7%
3
CN
NetEase Inc
NASDAQ:NTES
85.6
16%
5.3
JP
Nintendo Co Ltd
TSE:7974
30.1
36%
0.8
SG
Sea Ltd
NYSE:SE
42.2
75%
0.6
US
A
Activision Blizzard Inc
LSE:0H8X
24.6
30%
0.8
US
Roblox Corp
NYSE:RBLX
Negative Multiple: -56.5 N/A N/A
US
Electronic Arts Inc
NASDAQ:EA
32.6
19%
1.7
US
Take-Two Interactive Software Inc
NASDAQ:TTWO
52.7
59%
0.9
CN
Z
Zhejiang Century Huatong Group Co Ltd
SZSE:002602
23.5
54%
0.4
JP
Konami Holdings Corp
TSE:9766
17.8
15%
1.2
CN
Bilibili Inc
NASDAQ:BILI
191.1
74%
2.6
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
JP
N
Nexon Co Ltd
TSE:3659
Average EV/EBIT: 126.2
23.2
N/A N/A
CN
NetEase Inc
NASDAQ:NTES
90.9
16%
5.7
JP
Nintendo Co Ltd
TSE:7974
31.7
N/A N/A
SG
Sea Ltd
NYSE:SE
42.2
88%
0.5
US
A
Activision Blizzard Inc
LSE:0H8X
28.9
36%
0.8
US
Roblox Corp
NYSE:RBLX
Negative Multiple: -45.6 N/A N/A
US
Electronic Arts Inc
NASDAQ:EA
40.9
25%
1.6
US
Take-Two Interactive Software Inc
NASDAQ:TTWO
Negative Multiple: -124.9 N/A N/A
CN
Z
Zhejiang Century Huatong Group Co Ltd
SZSE:002602
23.5
48%
0.5
JP
Konami Holdings Corp
TSE:9766
22.9
N/A N/A
CN
Bilibili Inc
NASDAQ:BILI
831.1
N/A N/A