HEROZ Inc
TSE:4382

Watchlist Manager
HEROZ Inc Logo
HEROZ Inc
TSE:4382
Watchlist
Price: 833 JPY -0.48% Market Closed
Market Cap: ¥12.7B

Relative Value

The Relative Value of one HEROZ Inc stock under the Base Case scenario is 1 280.5 JPY. Compared to the current market price of 833 JPY, HEROZ Inc is Undervalued by 35%.

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
1 280.5 JPY
Undervaluation 35%
Relative Value
Price
Worst Case
Base Case
Best Case

Multiples Across Competitors

Competitors Multiples
HEROZ 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
HEROZ Inc
TSE:4382
12.7B JPY 2 -171.7 13.7 26.6
CN
NetEase Inc
NASDAQ:NTES
87B USD 5.4 16.6 85.5 90.9
JP
Nintendo Co Ltd
TSE:7974
11.8T JPY 6.5 30.7 30.1 31.7
SG
Sea Ltd
NYSE:SE
76.5B USD 3.6 54.1 42.4 42.4
US
Activision Blizzard Inc
LSE:0H8X
74.1B USD 8.5 34.2 24.6 28.9
US
Roblox Corp
NYSE:RBLX
51.1B USD 12 -55.2 -57.1 -46.2
US
Electronic Arts Inc
NASDAQ:EA
50.9B USD 7 57.5 32.7 41
US
Take-Two Interactive Software Inc
NASDAQ:TTWO
45.5B USD 7.3 -11.4 53.1 -126
JP
Nexon Co Ltd
TSE:3659
3.4T JPY 7.9 30 21.1 23.2
CN
Zhejiang Century Huatong Group Co Ltd
SZSE:002602
141.2B CNY 4.1 37.3 23.4 23.4
JP
Konami Holdings Corp
TSE:9766
2.9T JPY 6.3 34.2 17.8 22.9
P/E Multiple
Earnings Growth PEG
JP
HEROZ Inc
TSE:4382
Average P/E: 36.8
Negative Multiple: -171.7
N/A N/A
CN
NetEase Inc
NASDAQ:NTES
16.6
17%
1
JP
Nintendo Co Ltd
TSE:7974
30.7
31%
1
SG
Sea Ltd
NYSE:SE
54.1
97%
0.6
US
A
Activision Blizzard Inc
LSE:0H8X
34.2
36%
1
US
Roblox Corp
NYSE:RBLX
Negative Multiple: -55.2 N/A N/A
US
Electronic Arts Inc
NASDAQ:EA
57.5
32%
1.8
US
Take-Two Interactive Software Inc
NASDAQ:TTWO
Negative Multiple: -11.4 N/A N/A
JP
N
Nexon Co Ltd
TSE:3659
30
2%
15
CN
Z
Zhejiang Century Huatong Group Co Ltd
SZSE:002602
37.3
103%
0.4
JP
Konami Holdings Corp
TSE:9766
34.2
21%
1.6
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
JP
HEROZ Inc
TSE:4382
Average EV/EBITDA: 34.5
13.7
N/A N/A
CN
NetEase Inc
NASDAQ:NTES
85.5
16%
5.3
JP
Nintendo Co Ltd
TSE:7974
30.1
36%
0.8
SG
Sea Ltd
NYSE:SE
42.4
75%
0.6
US
A
Activision Blizzard Inc
LSE:0H8X
24.6
30%
0.8
US
Roblox Corp
NYSE:RBLX
Negative Multiple: -57.1 N/A N/A
US
Electronic Arts Inc
NASDAQ:EA
32.7
19%
1.7
US
Take-Two Interactive Software Inc
NASDAQ:TTWO
53.1
59%
0.9
JP
N
Nexon Co Ltd
TSE:3659
21.1
7%
3
CN
Z
Zhejiang Century Huatong Group Co Ltd
SZSE:002602
23.4
54%
0.4
JP
Konami Holdings Corp
TSE:9766
17.8
15%
1.2
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
JP
HEROZ Inc
TSE:4382
Average EV/EBIT: 36.8
26.6
N/A N/A
CN
NetEase Inc
NASDAQ:NTES
90.9
16%
5.7
JP
Nintendo Co Ltd
TSE:7974
31.7
N/A N/A
SG
Sea Ltd
NYSE:SE
42.4
88%
0.5
US
A
Activision Blizzard Inc
LSE:0H8X
28.9
36%
0.8
US
Roblox Corp
NYSE:RBLX
Negative Multiple: -46.2 N/A N/A
US
Electronic Arts Inc
NASDAQ:EA
41
25%
1.6
US
Take-Two Interactive Software Inc
NASDAQ:TTWO
Negative Multiple: -126 N/A N/A
JP
N
Nexon Co Ltd
TSE:3659
23.2
N/A N/A
CN
Z
Zhejiang Century Huatong Group Co Ltd
SZSE:002602
23.4
48%
0.5
JP
Konami Holdings Corp
TSE:9766
22.9
N/A N/A