s

sMedio Inc
TSE:3913

Watchlist Manager
sMedio Inc
TSE:3913
Watchlist
Price: 1 460 JPY 6.65% Market Closed
Market Cap: 3.4B JPY
Section:
 

Relative Value

3913 doesn't have a meaningful market cap.

The Relative Value of one sMedio Inc stock under the Base Case scenario is 338.02 JPY. Compared to the current market price of 1 460 JPY, sMedio Inc is Overvalued by 77%.

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
338.02 JPY
Overvaluation 77%
Relative Value
Price
s
Worst Case
Base Case
Best Case

Valuation Multiples

3.7
P/S
P/S
Price to Sales
3.7
vs History
1
vs Industry
37
Median 3Y
1.7
Median 5Y
1.8
Industry
1.5
More Details
16.7
P/E
P/E
Price to Earnings
16.7
vs History
47
vs Industry
19
Median 3Y
-3.7
Median 5Y
11.6
Industry
17.2
More Details
20.7
P/OCF
P/OCF
Price to OCF
20.7
vs History
19
vs Industry
28
Median 3Y
11.3
Median 5Y
11.3
Industry
11.1
More Details
21.4
P/FCFE
P/FCFE
Price to FCFE
21.4
vs History
20
vs Industry
28
Median 3Y
11.9
Median 5Y
11.8
Industry
15.4
More Details
2.5
P/B
P/B
Price to Book Value
2.5
vs History
6
vs Industry
50
Median 3Y
1.2
Median 5Y
1.2
Industry
1.8
More Details
2.6
EV/S
EV/S
Enterprise Value to Sales
2.6
vs History
3
vs Industry
61
Median 3Y
0.6
Median 5Y
0.8
Industry
1.6
More Details
4.2
EV/GP
EV/GP
Enterprise Value to Gross Profit
4.2
vs History
9
vs Industry
62
Median 3Y
2.1
Median 5Y
2.1
Industry
3.5
More Details
13.4
EV/EBITDA
EV/EBITDA
Enterprise Value to EBITDA
13.4
vs History
49
vs Industry
28
Median 3Y
-2.4
Median 5Y
9.9
Industry
8.9
More Details
13.9
EV/EBIT
EV/EBIT
Enterprise Value to EBIT
13.9
vs History
30
vs Industry
29
Median 3Y
-2.3
Median 5Y
-2.3
Industry
12.7
More Details
14.2
EV/OCF
EV/OCF
Enterprise Value to OCF
14.2
vs History
6
vs Industry
47
Median 3Y
3.9
Median 5Y
4
Industry
10.5
More Details
14.7
EV/FCFF
EV/FCFF
Enterprise Value to FCFF
14.7
vs History
7
vs Industry
43
Median 3Y
4.1
Median 5Y
4.2
Industry
12.7
More Details
6.2
EV/IC
EV/IC
Enterprise Value to IC
6.2
vs History
3
vs Industry
35
Median 3Y
1.2
Median 5Y
1.2
Industry
1.4
More Details

Multiples Across Competitors

Competitors Multiples
sMedio 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
sMedio Inc
TSE:3913
3.4B JPY 3.7 16.7 13.4 13.9
CN
Blue Hat Interactive Entertainment Technology
NASDAQ:BHAT
94.7T USD 4 990 576.9 -10 422 043.3 -16 813 741.1 -16 511 155.4
CN
NetEase Inc
NASDAQ:NTES
89.7B USD 5.6 17.2 12.9 13.7
SG
Sea Ltd
NYSE:SE
79.2B USD 3.8 55.9 43.9 43.9
JP
Nintendo Co Ltd
TSE:7974
11.8T JPY 6.8 32.1 30.1 31.7
US
Activision Blizzard Inc
LSE:0H8X
74.1B USD 8.5 34.2 24.6 28.9
US
Roblox Corp
NYSE:RBLX
51.2B USD 11.5 -52.9 -54.6 -44.1
US
Electronic Arts Inc
NASDAQ:EA
50.8B USD 7 57.5 32.7 41
US
Take-Two Interactive Software Inc
NASDAQ:TTWO
46.6B USD 7.5 -11.7 54.3 -128.7
CN
Zhejiang Century Huatong Group Co Ltd
SZSE:002602
147.4B CNY 4.3 39.1 24.6 24.6
JP
Nexon Co Ltd
TSE:3659
3.2T JPY 7.5 28.4 19.7 21.6
P/E Multiple
Earnings Growth PEG
JP
s
sMedio Inc
TSE:3913
Average P/E: 35.1
16.7
N/A N/A
CN
Blue Hat Interactive Entertainment Technology
NASDAQ:BHAT
Negative Multiple: -10 422 043.3 N/A N/A
CN
NetEase Inc
NASDAQ:NTES
17.2
17%
1
SG
Sea Ltd
NYSE:SE
55.9
97%
0.6
JP
Nintendo Co Ltd
TSE:7974
32.1
31%
1
US
A
Activision Blizzard Inc
LSE:0H8X
34.2
36%
1
US
Roblox Corp
NYSE:RBLX
Negative Multiple: -52.9 N/A N/A
US
Electronic Arts Inc
NASDAQ:EA
57.5
33%
1.7
US
Take-Two Interactive Software Inc
NASDAQ:TTWO
Negative Multiple: -11.7 N/A N/A
CN
Z
Zhejiang Century Huatong Group Co Ltd
SZSE:002602
39.1
94%
0.4
JP
N
Nexon Co Ltd
TSE:3659
28.4
1%
28.4
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
JP
s
sMedio Inc
TSE:3913
Average EV/EBITDA: 28.5
13.4
N/A N/A
CN
Blue Hat Interactive Entertainment Technology
NASDAQ:BHAT
Negative Multiple: -16 813 741.1 N/A N/A
CN
NetEase Inc
NASDAQ:NTES
12.9
16%
0.8
SG
Sea Ltd
NYSE:SE
43.9
75%
0.6
JP
Nintendo Co Ltd
TSE:7974
30.1
36%
0.8
US
A
Activision Blizzard Inc
LSE:0H8X
24.6
30%
0.8
US
Roblox Corp
NYSE:RBLX
Negative Multiple: -54.6 N/A N/A
US
Electronic Arts Inc
NASDAQ:EA
32.7
20%
1.6
US
Take-Two Interactive Software Inc
NASDAQ:TTWO
54.3
60%
0.9
CN
Z
Zhejiang Century Huatong Group Co Ltd
SZSE:002602
24.6
54%
0.5
JP
N
Nexon Co Ltd
TSE:3659
19.7
7%
2.8
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
JP
s
sMedio Inc
TSE:3913
Average EV/EBIT: 27.4
13.9
N/A N/A
CN
Blue Hat Interactive Entertainment Technology
NASDAQ:BHAT
Negative Multiple: -16 511 155.4 N/A N/A
CN
NetEase Inc
NASDAQ:NTES
13.7
16%
0.9
SG
Sea Ltd
NYSE:SE
43.9
88%
0.5
JP
Nintendo Co Ltd
TSE:7974
31.7
N/A N/A
US
A
Activision Blizzard Inc
LSE:0H8X
28.9
36%
0.8
US
Roblox Corp
NYSE:RBLX
Negative Multiple: -44.1 N/A N/A
US
Electronic Arts Inc
NASDAQ:EA
41
26%
1.6
US
Take-Two Interactive Software Inc
NASDAQ:TTWO
Negative Multiple: -128.7 N/A N/A
CN
Z
Zhejiang Century Huatong Group Co Ltd
SZSE:002602
24.6
48%
0.5
JP
N
Nexon Co Ltd
TSE:3659
21.6
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 308,500+ value investors using Alpha Spread
Create 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

© 2026 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.