Akatsuki Inc
TSE:3932

Watchlist Manager
Akatsuki Inc Logo
Akatsuki Inc
TSE:3932
Watchlist
Price: 2 672 JPY 0.68% Market Closed
Market Cap: 38.8B JPY

Relative Value

The Relative Value of one Akatsuki Inc stock under the Base Case scenario is 1 427.27 JPY. Compared to the current market price of 2 672 JPY, Akatsuki Inc is Overvalued by 47%.

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
1 427.27 JPY
Overvaluation 47%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
14
vs Industry
36
Median 3Y
1.3
Median 5Y
1.4
Industry
1.5
Forward
1.7
vs History
39
vs Industry
14
Median 3Y
22.5
Median 5Y
16.9
Industry
17.2
Forward
14.9
vs History
15
vs Industry
16
Median 3Y
12
Median 5Y
6.7
Industry
11.1
vs History
33
vs Industry
17
Median 3Y
11.1
Median 5Y
9.4
Industry
15.4
vs History
50
vs Industry
53
Median 3Y
0.8
Median 5Y
0.9
Industry
1.8
vs History
9
vs Industry
63
Median 3Y
0.4
Median 5Y
0.5
Industry
1.6
Forward
0.9
vs History
1
vs Industry
63
Median 3Y
0.6
Median 5Y
0.9
Industry
3.5
vs History
0
vs Industry
40
Median 3Y
2.8
Median 5Y
2.1
Industry
8.9
Forward
5.8
vs History
0
vs Industry
40
Median 3Y
2.9
Median 5Y
2.2
Industry
12.7
vs History
1
vs Industry
37
Median 3Y
2.3
Median 5Y
2.4
Industry
10.5
vs History
0
vs Industry
34
Median 3Y
2.4
Median 5Y
2.5
Industry
12.7
vs History
46
vs Industry
52
Median 3Y
0.4
Median 5Y
0.7
Industry
1.4

Multiples Across Competitors

Competitors Multiples
Akatsuki 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
Akatsuki Inc
TSE:3932
38.5B JPY 1.8 18.4 7.4 7.8
CN
Blue Hat Interactive Entertainment Technology
NASDAQ:BHAT
105.5T USD 5 559 677.8 -11 610 522 -18 731 097.6 -18 394 006.4
CN
NetEase Inc
NASDAQ:NTES
91B USD 5.9 18.1 13.7 14.6
SG
Sea Ltd
NYSE:SE
83.7B USD 4 59.6 47 47
JP
Nintendo Co Ltd
TSE:7974
12.1T JPY 6.9 32.6 30.8 32.4
US
Activision Blizzard Inc
LSE:0H8X
74.1B USD 8.5 34.2 24.6 28.9
US
Roblox Corp
NYSE:RBLX
53.1B USD 11.9 -54.9 -56.8 -46
US
Electronic Arts Inc
NASDAQ:EA
50.9B USD 7 57.5 32.7 41
US
Take-Two Interactive Software Inc
NASDAQ:TTWO
46.8B USD 7.6 -11.8 54.7 -129.7
JP
Nexon Co Ltd
TSE:3659
3.2T JPY 7.5 28.4 19.6 21.5
CN
Zhejiang Century Huatong Group Co Ltd
SZSE:002602
136.5B CNY 4 36.4 22.8 22.8
P/E Multiple
Earnings Growth PEG
JP
Akatsuki Inc
TSE:3932
Average P/E: 35.7
18.4
35%
0.5
CN
Blue Hat Interactive Entertainment Technology
NASDAQ:BHAT
Negative Multiple: -11 610 522 N/A N/A
CN
NetEase Inc
NASDAQ:NTES
18.1
17%
1.1
SG
Sea Ltd
NYSE:SE
59.6
97%
0.6
JP
Nintendo Co Ltd
TSE:7974
32.6
31%
1.1
US
A
Activision Blizzard Inc
LSE:0H8X
34.2
36%
1
US
Roblox Corp
NYSE:RBLX
Negative Multiple: -54.9 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: -11.8 N/A N/A
JP
N
Nexon Co Ltd
TSE:3659
28.4
1%
28.4
CN
Z
Zhejiang Century Huatong Group Co Ltd
SZSE:002602
36.4
94%
0.4
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
JP
Akatsuki Inc
TSE:3932
Average EV/EBITDA: 28.1
7.4
20%
0.4
CN
Blue Hat Interactive Entertainment Technology
NASDAQ:BHAT
Negative Multiple: -18 731 097.6 N/A N/A
CN
NetEase Inc
NASDAQ:NTES
13.7
16%
0.9
SG
Sea Ltd
NYSE:SE
47
75%
0.6
JP
Nintendo Co Ltd
TSE:7974
30.8
36%
0.9
US
A
Activision Blizzard Inc
LSE:0H8X
24.6
30%
0.8
US
Roblox Corp
NYSE:RBLX
Negative Multiple: -56.8 N/A N/A
US
Electronic Arts Inc
NASDAQ:EA
32.7
20%
1.6
US
Take-Two Interactive Software Inc
NASDAQ:TTWO
54.7
60%
0.9
JP
N
Nexon Co Ltd
TSE:3659
19.6
7%
2.8
CN
Z
Zhejiang Century Huatong Group Co Ltd
SZSE:002602
22.8
54%
0.4
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
JP
Akatsuki Inc
TSE:3932
Average EV/EBIT: 27
7.8
N/A N/A
CN
Blue Hat Interactive Entertainment Technology
NASDAQ:BHAT
Negative Multiple: -18 394 006.4 N/A N/A
CN
NetEase Inc
NASDAQ:NTES
14.6
16%
0.9
SG
Sea Ltd
NYSE:SE
47
88%
0.5
JP
Nintendo Co Ltd
TSE:7974
32.4
N/A N/A
US
A
Activision Blizzard Inc
LSE:0H8X
28.9
36%
0.8
US
Roblox Corp
NYSE:RBLX
Negative Multiple: -46 N/A N/A
US
Electronic Arts Inc
NASDAQ:EA
41
26%
1.6
US
Take-Two Interactive Software Inc
NASDAQ:TTWO
Negative Multiple: -129.7 N/A N/A
JP
N
Nexon Co Ltd
TSE:3659
21.5
N/A N/A
CN
Z
Zhejiang Century Huatong Group Co Ltd
SZSE:002602
22.8
48%
0.5