First Time Loading...

Cyberstep Inc
TSE:3810

Watchlist Manager
Cyberstep Inc Logo
Cyberstep Inc
TSE:3810
Watchlist
Price: 254 JPY 0.4% Market Closed
Updated: Apr 19, 2024

Relative Value

The Relative Value of one Cyberstep Inc stock under the Base Case scenario is 237.37 JPY. Compared to the current market price of 254 JPY, Cyberstep Inc is Overvalued by 7%.

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
237.37 JPY
Overvaluation 7%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
42
vs Industry
62
Median 3Y
0.9
Median 5Y
0.8
Industry
1.6
vs History
vs Industry
Median 3Y
-3.2
Median 5Y
-2.9
Industry
18.9
vs History
vs Industry
Median 3Y
-4.4
Median 5Y
-2.5
Industry
11.7
vs History
vs Industry
Median 3Y
-5.7
Median 5Y
-10
Industry
16
vs History
47
vs Industry
32
Median 3Y
2.2
Median 5Y
2.1
Industry
1.8
vs History
53
vs Industry
72
Median 3Y
0.6
Median 5Y
0.6
Industry
1.6
vs History
33
vs Industry
74
Median 3Y
0.8
Median 5Y
0.7
Industry
3.5
vs History
vs Industry
Median 3Y
-2.9
Median 5Y
-1.5
Industry
9.4
vs History
vs Industry
Median 3Y
-2.6
Median 5Y
-1.5
Industry
13.2
vs History
vs Industry
Median 3Y
-2.7
Median 5Y
-1.5
Industry
10.6
vs History
vs Industry
Median 3Y
-2.7
Median 5Y
-4
Industry
13.2
vs History
55
vs Industry
28
Median 3Y
2.8
Median 5Y
2.3
Industry
1.5

Multiples Across Competitors

Competitors Multiples
Cyberstep 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
Cyberstep Inc
TSE:3810
3B JPY 0.9 -1.8 -1.2 -1.1
US
Activision Blizzard Inc
NASDAQ:ATVI
74.3B USD 8.5 34.3 24.7 29
CN
NetEase Inc
NASDAQ:NTES
59.5B USD 4.2 14.6 10.5 11.7
JP
Nintendo Co Ltd
TSE:7974
8.8T JPY 5.2 17.9 11.9 12.2
SG
Sea Ltd
NYSE:SE
34.7B USD 2.6 230 100.3 100.3
US
Electronic Arts Inc
NASDAQ:EA
33.8B USD 4.4 31.3 16.3 20.7
US
Take-Two Interactive Software Inc
NASDAQ:TTWO
24.3B USD 4.4 -16.7 28.6 -24.7
US
Roblox Corp
NYSE:RBLX
22.6B USD 8 -19.6 -20.5 -17.1
JP
Nexon Co Ltd
TSE:3659
2T JPY 4.8 29 10 10.7
US
Zynga Inc
NASDAQ:ZNGA
9.3B USD 3.3 -88 24.6 64.7
KR
Krafton Inc
KRX:259960
12T KRW 6.3 20.2 10.3 11.8
P/E Multiple
Earnings Growth
JP
Cyberstep Inc
TSE:3810
Average P/E: 53.9
Negative Multiple: -1.8
N/A
US
Activision Blizzard Inc
NASDAQ:ATVI
34.3
151%
CN
NetEase Inc
NASDAQ:NTES
14.6
40%
JP
Nintendo Co Ltd
TSE:7974
17.9
-4%
SG
Sea Ltd
NYSE:SE
230
839%
US
Electronic Arts Inc
NASDAQ:EA
31.3
189%
US
Take-Two Interactive Software Inc
NASDAQ:TTWO
Negative Multiple: -16.7 N/A
US
Roblox Corp
NYSE:RBLX
Negative Multiple: -19.6 N/A
JP
N
Nexon Co Ltd
TSE:3659
29
77%
US
Zynga Inc
NASDAQ:ZNGA
Negative Multiple: -88 N/A
KR
Krafton Inc
KRX:259960
20.2
31%
EV/EBITDA Multiple
EBITDA Growth
JP
Cyberstep Inc
TSE:3810
Average EV/EBITDA: 26.4
Negative Multiple: -1.2
N/A
US
Activision Blizzard Inc
NASDAQ:ATVI
24.7
119%
CN
NetEase Inc
NASDAQ:NTES
10.5
53%
JP
Nintendo Co Ltd
TSE:7974
11.9
-2%
SG
Sea Ltd
NYSE:SE
100.3
867%
US
Electronic Arts Inc
NASDAQ:EA
16.3
54%
US
Take-Two Interactive Software Inc
NASDAQ:TTWO
28.6
120%
US
Roblox Corp
NYSE:RBLX
Negative Multiple: -20.5 N/A
JP
N
Nexon Co Ltd
TSE:3659
10
17%
US
Zynga Inc
NASDAQ:ZNGA
24.6
N/A
KR
Krafton Inc
KRX:259960
10.3
21%
EV/EBIT Multiple
EBIT Growth
JP
Cyberstep Inc
TSE:3810
Average EV/EBIT: 32.6
Negative Multiple: -1.1
N/A
US
Activision Blizzard Inc
NASDAQ:ATVI
29
153%
CN
NetEase Inc
NASDAQ:NTES
11.7
54%
JP
Nintendo Co Ltd
TSE:7974
12.2
N/A
SG
Sea Ltd
NYSE:SE
100.3
559%
US
Electronic Arts Inc
NASDAQ:EA
20.7
90%
US
Take-Two Interactive Software Inc
NASDAQ:TTWO
Negative Multiple: -24.7 N/A
US
Roblox Corp
NYSE:RBLX
Negative Multiple: -17.1 N/A
JP
N
Nexon Co Ltd
TSE:3659
10.7
N/A
US
Zynga Inc
NASDAQ:ZNGA
64.7
N/A
KR
Krafton Inc
KRX:259960
11.8
24%

See Also

Discover More