N

Nexon Co Ltd
TSE:3659

Watchlist Manager
Nexon Co Ltd
TSE:3659
Watchlist
Price: 4 261 JPY -3.62% 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 4 261 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 21.2 23.2
CN
NetEase Inc
NASDAQ:NTES
85.9B USD 5.4 16.5 84.8 90.1
JP
Nintendo Co Ltd
TSE:7974
12.1T JPY 6.7 31.4 31 32.7
SG
Sea Ltd
NYSE:SE
74.7B USD 3.6 52.8 41.3 41.3
US
Activision Blizzard Inc
LSE:0H8X
74.1B USD 8.5 34.2 24.6 28.9
US
Roblox Corp
NYSE:RBLX
51.1B USD 11.5 -53.2 -55 -44.4
US
Electronic Arts Inc
NASDAQ:EA
50.9B USD 7 57.4 32.7 40.9
US
Take-Two Interactive Software Inc
NASDAQ:TTWO
45.5B USD 7.3 -11.4 53.1 -126
CN
Zhejiang Century Huatong Group Co Ltd
SZSE:002602
142.6B CNY 4.2 37.8 23.7 23.7
JP
Konami Holdings Corp
TSE:9766
2.9T JPY 6.3 34.1 17.8 22.9
CN
Giant Network Group Co Ltd
SZSE:002558
96.4B CNY 21.7 49.9 75.6 75.6
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
JP
N
Nexon Co Ltd
TSE:3659
Average EV/EBITDA: 40.6
21.2
7%
3
CN
NetEase Inc
NASDAQ:NTES
84.8
16%
5.3
JP
Nintendo Co Ltd
TSE:7974
31
36%
0.9
SG
Sea Ltd
NYSE:SE
41.3
75%
0.6
US
A
Activision Blizzard Inc
LSE:0H8X
24.6
30%
0.8
US
Roblox Corp
NYSE:RBLX
Negative Multiple: -55 N/A N/A
US
Electronic Arts Inc
NASDAQ:EA
32.7
19%
1.7
US
Take-Two Interactive Software Inc
NASDAQ:TTWO
53.1
59%
0.9
CN
Z
Zhejiang Century Huatong Group Co Ltd
SZSE:002602
23.7
54%
0.4
JP
Konami Holdings Corp
TSE:9766
17.8
15%
1.2
CN
Giant Network Group Co Ltd
SZSE:002558
75.6
81%
0.9
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
JP
N
Nexon Co Ltd
TSE:3659
Average EV/EBIT: 42.1
23.2
N/A N/A
CN
NetEase Inc
NASDAQ:NTES
90.1
16%
5.6
JP
Nintendo Co Ltd
TSE:7974
32.7
N/A N/A
SG
Sea Ltd
NYSE:SE
41.3
88%
0.5
US
A
Activision Blizzard Inc
LSE:0H8X
28.9
36%
0.8
US
Roblox Corp
NYSE:RBLX
Negative Multiple: -44.4 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: -126 N/A N/A
CN
Z
Zhejiang Century Huatong Group Co Ltd
SZSE:002602
23.7
48%
0.5
JP
Konami Holdings Corp
TSE:9766
22.9
N/A N/A
CN
Giant Network Group Co Ltd
SZSE:002558
75.6
80%
0.9