Colopl Inc
TSE:3668

Watchlist Manager
Colopl Inc Logo
Colopl Inc
TSE:3668
Watchlist
Price: 505 JPY 2.64% Market Closed
Market Cap: 65.8B JPY
Have any thoughts about
Colopl Inc?
Write Note
Section:
 

Relative Value

The Relative Value of one Colopl Inc stock under the Base Case scenario is 145.24 JPY. Compared to the current market price of 505 JPY, Colopl Inc is Overvalued by 71%.

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
145.24 JPY
Overvaluation 71%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

2.4
P/S
P/S
Price to Sales
2.4
vs History
92
vs Industry
30
Median 3Y
2.6
Median 5Y
2.6
Industry
1.4
Forward
2.4
More Details
Negative
P/E
P/E
Price to Earnings
N/A
vs History
vs Industry
5
Median 3Y
44.6
Median 5Y
33.4
Industry
17.9
Forward
1 232.9
More Details
90.9
P/OCF
P/OCF
Price to OCF
90.9
vs History
9
vs Industry
3
Median 3Y
59.8
Median 5Y
22.1
Industry
10.9
More Details
Negative
P/FCFE
P/FCFE
Price to FCFE
N/A
vs History
vs Industry
14
Median 3Y
32.1
Median 5Y
17.3
Industry
15.6
More Details
0.9
P/B
P/B
Price to Book Value
0.9
vs History
90
vs Industry
58
Median 3Y
1.1
Median 5Y
1.1
Industry
1.7
More Details
0.2
EV/S
EV/S
Enterprise Value to Sales
0.2
vs History
90
vs Industry
83
Median 3Y
0.4
Median 5Y
0.5
Industry
1.6
Forward
0.2
More Details
0.6
EV/GP
EV/GP
Enterprise Value to Gross Profit
0.6
vs History
90
vs Industry
72
Median 3Y
1.4
Median 5Y
1.8
Industry
3.4
More Details
39.2
EV/EBITDA
EV/EBITDA
Enterprise Value to EBITDA
39.2
vs History
4
vs Industry
26
Median 3Y
3.7
Median 5Y
4
Industry
8.6
Forward
3.9
More Details
Negative
EV/EBIT
EV/EBIT
Enterprise Value to EBIT
N/A
vs History
vs Industry
26
Median 3Y
3.8
Median 5Y
4.1
Industry
12.4
More Details
7.7
EV/OCF
EV/OCF
Enterprise Value to OCF
7.7
vs History
46
vs Industry
27
Median 3Y
6.6
Median 5Y
5.2
Industry
10.4
More Details
9.1
EV/FCFF
EV/FCFF
Enterprise Value to FCFF
9.1
vs History
47
vs Industry
19
Median 3Y
7.6
Median 5Y
6.3
Industry
12.9
More Details
0.3
EV/IC
EV/IC
Enterprise Value to IC
0.3
vs History
90
vs Industry
77
Median 3Y
1
Median 5Y
1.3
Industry
1.4
More Details

Multiples Across Competitors

Competitors Multiples
Colopl Inc Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
JP
Colopl Inc
TSE:3668
64.9B JPY 2.4 -34.8 39.2 -37.6
SG
Sea Ltd
NYSE:SE
95.6B USD 5.3 109.8 64.9 89
JP
Nintendo Co Ltd
TSE:7974
13.5T JPY 11.6 48.5 38.5 40.6
CN
NetEase Inc
NASDAQ:NTES
76.4B USD 5.3 18.6 13.3 14.4
US
Activision Blizzard Inc
LSE:0H8X
74.1B USD 8.5 34.2 24.6 28.9
US
Roblox Corp
NYSE:RBLX
54.7B USD 14.3 -62.3 -67.1 -52.2
AU
Emerge Gaming Ltd
ASX:EM1
69.2B AUD 39 300.5 -24 174.5 -15 947.8 -15 947.8
US
Take-Two Interactive Software Inc
NASDAQ:TTWO
41.2B USD 7.5 -11.3 120.4 -82.7
US
Electronic Arts Inc
NASDAQ:EA
37.9B USD 5.1 33.7 19.2 23.5
JP
Konami Holdings Corp
TSE:9766
2.6T JPY 6.3 33.8 17.5 22.2
JP
Nexon Co Ltd
TSE:3659
2.1T JPY 4.7 15.5 9.9 10.7
P/E Multiple
Earnings Growth PEG
JP
Colopl Inc
TSE:3668
Average P/E: 42
Negative Multiple: -34.8 		N/A N/A
SG
Sea Ltd
NYSE:SE
109.8
96%
1.1
JP
Nintendo Co Ltd
TSE:7974
48.5
N/A N/A
CN
NetEase Inc
NASDAQ:NTES
18.6
13%
1.4
US
A
Activision Blizzard Inc
LSE:0H8X
34.2
36%
1
US
Roblox Corp
NYSE:RBLX
Negative Multiple: -62.3 N/A N/A
AU
Emerge Gaming Ltd
ASX:EM1
Negative Multiple: -24 174.5 N/A N/A
US
Take-Two Interactive Software Inc
NASDAQ:TTWO
Negative Multiple: -11.3 N/A N/A
US
Electronic Arts Inc
NASDAQ:EA
33.7
33%
1
JP
Konami Holdings Corp
TSE:9766
33.8
22%
1.5
JP
N
Nexon Co Ltd
TSE:3659
15.5
-4%
N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
JP
Colopl Inc
TSE:3668
Average EV/EBITDA: 38.6
39.2
N/A N/A
SG
Sea Ltd
NYSE:SE
64.9
71%
0.9
JP
Nintendo Co Ltd
TSE:7974
38.5
N/A N/A
CN
NetEase Inc
NASDAQ:NTES
13.3
12%
1.1
US
A
Activision Blizzard Inc
LSE:0H8X
24.6
30%
0.8
US
Roblox Corp
NYSE:RBLX
Negative Multiple: -67.1 N/A N/A
AU
Emerge Gaming Ltd
ASX:EM1
Negative Multiple: -15 947.8 N/A N/A
US
Take-Two Interactive Software Inc
NASDAQ:TTWO
120.4
49%
2.5
US
Electronic Arts Inc
NASDAQ:EA
19.2
19%
1
JP
Konami Holdings Corp
TSE:9766
17.5
15%
1.2
JP
N
Nexon Co Ltd
TSE:3659
9.9
0%
N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
JP
Colopl Inc
TSE:3668
Average EV/EBIT: 32.8
Negative Multiple: -37.6 		N/A N/A
SG
Sea Ltd
NYSE:SE
89
78%
1.1
JP
Nintendo Co Ltd
TSE:7974
40.6
N/A N/A
CN
NetEase Inc
NASDAQ:NTES
14.4
13%
1.1
US
A
Activision Blizzard Inc
LSE:0H8X
28.9
36%
0.8
US
Roblox Corp
NYSE:RBLX
Negative Multiple: -52.2 N/A N/A
AU
Emerge Gaming Ltd
ASX:EM1
Negative Multiple: -15 947.8 N/A N/A
US
Take-Two Interactive Software Inc
NASDAQ:TTWO
Negative Multiple: -82.7 N/A N/A
US
Electronic Arts Inc
NASDAQ:EA
23.5
18%
1.3
JP
Konami Holdings Corp
TSE:9766
22.2
N/A N/A
JP
N
Nexon Co Ltd
TSE:3659
10.7
N/A N/A

See Also

Summary
Intrinsic value, competitors valuation, and company profile.
DCF Valuation
Stock valuation using Discount Cash Flow valuation method.
Relative Valuation
Stock valuation using valuation multiples.
Wall Street Estimates
Price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
Stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
Back to Top
ALPHA SPREAD
Follow us
Join more than 255,800+ value investors using Alpha Spread
Create a free account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2025 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.