Kayac Inc
TSE:3904

Watchlist Manager
Kayac Inc Logo
Kayac Inc
TSE:3904
Watchlist
Price: 536 JPY 1.32% Market Closed
Market Cap: ¥8.6B

Relative Value

The Relative Value of one Kayac Inc stock under the Base Case scenario is hidden JPY. Compared to the current market price of 536 JPY, Kayac Inc is hidden .

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.

Kayac Inc Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Multiples Across Competitors

Competitors Multiples
Kayac 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
Kayac Inc
TSE:3904
8.6B JPY 0.5 11 4 5.6
CN
NetEase Inc
NASDAQ:NTES
77.9B USD 4.8 14.9 10.6 11.3
US
Activision Blizzard Inc
LSE:0H8X
74.1B USD 8.5 34.2 24.6 28.9
JP
Nintendo Co Ltd
TSE:7974
10.2T JPY 5.9 27.7 25.1 26.5
SG
Sea Ltd
NYSE:SE
64.2B USD 3 45.2 35.1 35.1
US
Electronic Arts Inc
NASDAQ:EA
49.3B USD 6.8 55.8 31.8 39.8
US
Roblox Corp
NYSE:RBLX
42.8B USD 9.6 -44.3 -45.4 -36.7
US
Take-Two Interactive Software Inc
NASDAQ:TTWO
35.7B USD 5.7 -8.9 41.7 -98.8
CN
Zhejiang Century Huatong Group Co Ltd
SZSE:002602
144.3B CNY 4.2 38.3 23.7 23.7
JP
Nexon Co Ltd
TSE:3659
2.9T JPY 6.7 25.5 17.1 18.8
JP
Konami Holdings Corp
TSE:9766
2.5T JPY 5.5 29.6 15.5 19.7
P/E Multiple
Earnings Growth PEG
JP
Kayac Inc
TSE:3904
Average P/E: 31.4
11
N/A N/A
CN
NetEase Inc
NASDAQ:NTES
14.9
17%
0.9
US
A
Activision Blizzard Inc
LSE:0H8X
34.2
36%
1
JP
Nintendo Co Ltd
TSE:7974
27.7
31%
0.9
SG
Sea Ltd
NYSE:SE
45.2
97%
0.5
US
Electronic Arts Inc
NASDAQ:EA
55.8
32%
1.7
US
Roblox Corp
NYSE:RBLX
Negative Multiple: -44.3 N/A N/A
US
Take-Two Interactive Software Inc
NASDAQ:TTWO
Negative Multiple: -8.9 N/A N/A
CN
Z
Zhejiang Century Huatong Group Co Ltd
SZSE:002602
38.3
103%
0.4
JP
N
Nexon Co Ltd
TSE:3659
25.5
2%
12.8
JP
Konami Holdings Corp
TSE:9766
29.6
21%
1.4
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
JP
Kayac Inc
TSE:3904
Average EV/EBITDA: 22.9
4
N/A N/A
CN
NetEase Inc
NASDAQ:NTES
10.6
16%
0.7
US
A
Activision Blizzard Inc
LSE:0H8X
24.6
30%
0.8
JP
Nintendo Co Ltd
TSE:7974
25.1
36%
0.7
SG
Sea Ltd
NYSE:SE
35.1
75%
0.5
US
Electronic Arts Inc
NASDAQ:EA
31.8
19%
1.7
US
Roblox Corp
NYSE:RBLX
Negative Multiple: -45.4 N/A N/A
US
Take-Two Interactive Software Inc
NASDAQ:TTWO
41.7
59%
0.7
CN
Z
Zhejiang Century Huatong Group Co Ltd
SZSE:002602
23.7
54%
0.4
JP
N
Nexon Co Ltd
TSE:3659
17.1
7%
2.4
JP
Konami Holdings Corp
TSE:9766
15.5
15%
1
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
JP
Kayac Inc
TSE:3904
Average EV/EBIT: 23.2
5.6
N/A N/A
CN
NetEase Inc
NASDAQ:NTES
11.3
16%
0.7
US
A
Activision Blizzard Inc
LSE:0H8X
28.9
36%
0.8
JP
Nintendo Co Ltd
TSE:7974
26.5
N/A N/A
SG
Sea Ltd
NYSE:SE
35.1
88%
0.4
US
Electronic Arts Inc
NASDAQ:EA
39.8
25%
1.6
US
Roblox Corp
NYSE:RBLX
Negative Multiple: -36.7 N/A N/A
US
Take-Two Interactive Software Inc
NASDAQ:TTWO
Negative Multiple: -98.8 N/A N/A
CN
Z
Zhejiang Century Huatong Group Co Ltd
SZSE:002602
23.7
48%
0.5
JP
N
Nexon Co Ltd
TSE:3659
18.8
N/A N/A
JP
Konami Holdings Corp
TSE:9766
19.7
N/A N/A