First Time Loading...
s

sMedio Inc
TSE:3913

Watchlist Manager
sMedio Inc
TSE:3913
Watchlist
Price: 632 JPY -2.02% Market Closed
Updated: Apr 20, 2024

Relative Value

3913 doesn't have a meaningful market cap.

The Relative Value of one sMedio Inc stock under the Base Case scenario is 444.3 JPY. Compared to the current market price of 632 JPY, sMedio Inc is Overvalued by 30%.

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
444.3 JPY
Overvaluation 30%
Relative Value
Price
s
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
58
vs Industry
41
Median 3Y
1.8
Median 5Y
1.8
Industry
1.5
vs History
vs Industry
Median 3Y
-6.8
Median 5Y
-7.4
Industry
18.6
vs History
vs Industry
15
Median 3Y
11.1
Median 5Y
10.8
Industry
11.3
vs History
vs Industry
16
Median 3Y
11.7
Median 5Y
-2.8
Industry
15.7
vs History
47
vs Industry
49
Median 3Y
1.2
Median 5Y
1.3
Industry
1.8
vs History
66
vs Industry
61
Median 3Y
0.9
Median 5Y
1
Industry
1.6
vs History
73
vs Industry
57
Median 3Y
2.2
Median 5Y
2.2
Industry
3.5
vs History
vs Industry
Median 3Y
12.9
Median 5Y
12
Industry
9.1
vs History
vs Industry
Median 3Y
-2.5
Median 5Y
-2.5
Industry
12.9
vs History
vs Industry
27
Median 3Y
4
Median 5Y
4
Industry
10.3
vs History
vs Industry
26
Median 3Y
4.2
Median 5Y
-1.9
Industry
12.8
vs History
39
vs Industry
34
Median 3Y
1.1
Median 5Y
1.3
Industry
1.5

Multiples Across Competitors

Competitors Multiples
sMedio 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
sMedio Inc
TSE:3913
1.4B JPY 1.8 -8.7 -19.2 -15.4
US
Activision Blizzard Inc
NASDAQ:ATVI
74.3B USD 8.5 34.3 24.7 29
CN
NetEase Inc
NASDAQ:NTES
60.3B USD 4.2 14.8 10.7 11.9
JP
Nintendo Co Ltd
TSE:7974
8.7T JPY 5.1 17.5 11.6 11.9
US
Electronic Arts Inc
NASDAQ:EA
34.2B USD 4.5 31.7 16.5 21
SG
Sea Ltd
NYSE:SE
33.7B USD 2.6 223.7 97.6 97.6
US
Take-Two Interactive Software Inc
NASDAQ:TTWO
24B USD 4.4 -16.5 28.3 -24.5
US
Roblox Corp
NYSE:RBLX
22.3B USD 8 -19.4 -20.2 -16.9
JP
Nexon Co Ltd
TSE:3659
2T JPY 4.6 27.8 9.4 10
US
Zynga Inc
NASDAQ:ZNGA
9.3B USD 3.3 -88 24.6 64.7
KR
Krafton Inc
KRX:259960
11.7T KRW 6.1 19.7 10 11.4
P/E Multiple
Earnings Growth
JP
s
sMedio Inc
TSE:3913
Average P/E: 52.8
Negative Multiple: -8.7
N/A
US
Activision Blizzard Inc
NASDAQ:ATVI
34.3
151%
CN
NetEase Inc
NASDAQ:NTES
14.8
40%
JP
Nintendo Co Ltd
TSE:7974
17.5
-4%
US
Electronic Arts Inc
NASDAQ:EA
31.7
189%
SG
Sea Ltd
NYSE:SE
223.7
839%
US
Take-Two Interactive Software Inc
NASDAQ:TTWO
Negative Multiple: -16.5 N/A
US
Roblox Corp
NYSE:RBLX
Negative Multiple: -19.4 N/A
JP
N
Nexon Co Ltd
TSE:3659
27.8
77%
US
Zynga Inc
NASDAQ:ZNGA
Negative Multiple: -88 N/A
KR
Krafton Inc
KRX:259960
19.7
31%
EV/EBITDA Multiple
EBITDA Growth
JP
s
sMedio Inc
TSE:3913
Average EV/EBITDA: 25.9
Negative Multiple: -19.2
N/A
US
Activision Blizzard Inc
NASDAQ:ATVI
24.7
119%
CN
NetEase Inc
NASDAQ:NTES
10.7
51%
JP
Nintendo Co Ltd
TSE:7974
11.6
-3%
US
Electronic Arts Inc
NASDAQ:EA
16.5
53%
SG
Sea Ltd
NYSE:SE
97.6
848%
US
Take-Two Interactive Software Inc
NASDAQ:TTWO
28.3
122%
US
Roblox Corp
NYSE:RBLX
Negative Multiple: -20.2 N/A
JP
N
Nexon Co Ltd
TSE:3659
9.4
16%
US
Zynga Inc
NASDAQ:ZNGA
24.6
N/A
KR
Krafton Inc
KRX:259960
10
22%
EV/EBIT Multiple
EBIT Growth
JP
s
sMedio Inc
TSE:3913
Average EV/EBIT: 32.2
Negative Multiple: -15.4
N/A
US
Activision Blizzard Inc
NASDAQ:ATVI
29
153%
CN
NetEase Inc
NASDAQ:NTES
11.9
53%
JP
Nintendo Co Ltd
TSE:7974
11.9
N/A
US
Electronic Arts Inc
NASDAQ:EA
21
88%
SG
Sea Ltd
NYSE:SE
97.6
530%
US
Take-Two Interactive Software Inc
NASDAQ:TTWO
Negative Multiple: -24.5 N/A
US
Roblox Corp
NYSE:RBLX
Negative Multiple: -16.9 N/A
JP
N
Nexon Co Ltd
TSE:3659
10
N/A
US
Zynga Inc
NASDAQ:ZNGA
64.7
N/A
KR
Krafton Inc
KRX:259960
11.4
27%

See Also

Discover More