First Time Loading...

GameWith Inc
TSE:6552

Watchlist Manager
GameWith Inc Logo
GameWith Inc
TSE:6552
Watchlist
Price: 278 JPY 2.21%
Updated: May 3, 2024
Section:
 

Relative Value

The Relative Value of one GameWith Inc stock under the Base Case scenario is 235.34 JPY. Compared to the current market price of 278 JPY, GameWith Inc is Overvalued by 15%.

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
235.34 JPY
Overvaluation 15%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

1.4
P/S
P/S
Price to Sales
1.4
vs History
96
vs Industry
49
Median 3Y
2.1
Median 5Y
2.7
Industry
1.5
More Details
Negative
P/E
P/E
Price to Earnings
N/A
vs History
vs Industry
16
Median 3Y
34.4
Median 5Y
33.4
Industry
18.8
More Details
12.4
P/OCF
P/OCF
Price to OCF
12.4
vs History
71
vs Industry
29
Median 3Y
14
Median 5Y
23.6
Industry
11.6
More Details
74.6
P/FCFE
P/FCFE
Price to FCFE
74.6
vs History
12
vs Industry
7
Median 3Y
12.5
Median 5Y
21.8
Industry
15.9
More Details
1.6
P/B
P/B
Price to Book Value
1.6
vs History
92
vs Industry
43
Median 3Y
2.2
Median 5Y
2.9
Industry
1.8
More Details
0.6
EV/S
EV/S
Enterprise Value to Sales
0.6
vs History
96
vs Industry
68
Median 3Y
1.3
Median 5Y
1.9
Industry
1.6
More Details
1.4
EV/GP
EV/GP
Enterprise Value to Gross Profit
1.4
vs History
96
vs Industry
64
Median 3Y
2.8
Median 5Y
3.9
Industry
3.5
More Details
6.5
EV/EBITDA
EV/EBITDA
Enterprise Value to EBITDA
6.5
vs History
71
vs Industry
39
Median 3Y
8
Median 5Y
12.3
Industry
9.2
More Details
10.8
EV/EBIT
EV/EBIT
Enterprise Value to EBIT
10.8
vs History
63
vs Industry
31
Median 3Y
11.7
Median 5Y
14
Industry
13.1
More Details
5.5
EV/OCF
EV/OCF
Enterprise Value to OCF
5.5
vs History
77
vs Industry
46
Median 3Y
8.5
Median 5Y
16.2
Industry
10.7
More Details
5.5
EV/FCFF
EV/FCFF
Enterprise Value to FCFF
5.5
vs History
77
vs Industry
42
Median 3Y
8.6
Median 5Y
16.7
Industry
13.3
More Details
2.1
EV/IC
EV/IC
Enterprise Value to IC
2.1
vs History
92
vs Industry
29
Median 3Y
3.3
Median 5Y
5.5
Industry
1.5
More Details

Multiples Across Competitors

Competitors Multiples
GameWith 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
GameWith Inc
TSE:6552
5B JPY 1.4 -22.2 6.5 10.8
US
Alphabet Inc
NASDAQ:GOOGL
2.1T USD 6.5 25 18.4 20.8
US
Meta Platforms Inc
NASDAQ:META
1.1T USD 7.9 24.5 16 19.5
CN
Tencent Holdings Ltd
HKEX:700
3.5T HKD 5.3 27.9 19.9 19.9
CN
Baidu Inc
NASDAQ:BIDU
39.2B USD 2.1 14.5 3.6 7.2
JP
LY Corp
XMUN:YOJ
31.9B EUR 2.9 43.3 16.2 30.9
CN
Kuaishou Technology
HKEX:1024
269.2B HKD 2.2 39.1 36.9 36.9
US
Snap Inc
NYSE:SNAP
26.8B USD 5.6 -20.6 -24.2 -20.9
US
Pinterest Inc
NYSE:PINS
24.3B USD 7.9 -681.1 957.3 18 059
KR
Naver Corp
KRX:035420
29.5T KRW 3 29.3 13.5 18.8
JP
Z Holdings Corp
TSE:4689
2.8T JPY 1.6 23.1 9.2 17.5
P/E Multiple
Earnings Growth
JP
GameWith Inc
TSE:6552
Average P/E: 28.3
Negative Multiple: -22.2 		N/A
US
Alphabet Inc
NASDAQ:GOOGL
25
55%
US
Meta Platforms Inc
NASDAQ:META
24.5
76%
CN
Tencent Holdings Ltd
HKEX:700
27.9
103%
CN
Baidu Inc
NASDAQ:BIDU
14.5
76%
JP
L
LY Corp
XMUN:YOJ
43.3
-12%
CN
Kuaishou Technology
HKEX:1024
39.1
270%
US
Snap Inc
NYSE:SNAP
Negative Multiple: -20.6 N/A
US
Pinterest Inc
NYSE:PINS
Negative Multiple: -681.1 N/A
KR
Naver Corp
KRX:035420
29.3
75%
JP
Z Holdings Corp
TSE:4689
23.1
-12%

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
ALPHA SPREAD
Join more than 133,800+ value investors using Alpha Spread
Create a 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 High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2024 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.