Nintendo Co Ltd
TSE:7974

Watchlist Manager
Nintendo Co Ltd Logo
Nintendo Co Ltd
TSE:7974
Watchlist
Price: 12 500 JPY -2.91% Market Closed
Market Cap: 14.6T JPY

Relative Value

The Relative Value of one Nintendo Co Ltd stock under the Base Case scenario is hidden JPY. Compared to the current market price of 12 500 JPY, Nintendo Co Ltd is hidden .

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.

Nintendo Co Ltd Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
14
vs Industry
8
Median 3Y
6
Median 5Y
4.2
Industry
1.5
Forward
6.4
vs History
7
vs Industry
12
Median 3Y
20.3
Median 5Y
15.2
Industry
17.3
Forward
38.7
vs History
7
vs Industry
7
Median 3Y
22.2
Median 5Y
20.4
Industry
11.2
vs History
vs Industry
9
Median 3Y
20.2
Median 5Y
18.7
Industry
15.5
vs History
7
vs Industry
14
Median 3Y
3.7
Median 5Y
3.4
Industry
1.8
vs History
12
vs Industry
10
Median 3Y
4.6
Median 5Y
3
Industry
1.6
Forward
5.5
vs History
7
vs Industry
13
Median 3Y
8.1
Median 5Y
5.4
Industry
3.6
vs History
7
vs Industry
10
Median 3Y
14.1
Median 5Y
8.9
Industry
8.9
Forward
30.9
vs History
7
vs Industry
11
Median 3Y
14.6
Median 5Y
9.2
Industry
12.7
vs History
7
vs Industry
9
Median 3Y
16.9
Median 5Y
15.2
Industry
10.8
vs History
vs Industry
10
Median 3Y
14.9
Median 5Y
13.2
Industry
12.8
vs History
12
vs Industry
5
Median 3Y
7.9
Median 5Y
6.9
Industry
1.4

Multiples Across Competitors

Competitors Multiples
Nintendo Co Ltd 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
Nintendo Co Ltd
TSE:7974
14.6T JPY 9.8 49.5 42.1 44.4
CN
NetEase Inc
NASDAQ:NTES
90.2B USD 5.7 17.6 13.2 14
SG
Sea Ltd
NYSE:SE
80.6B USD 3.8 56.5 44.4 44.7
US
Activision Blizzard Inc
LSE:0H8X
74.1B USD 8.5 34.2 24.6 28.9
US
Roblox Corp
NYSE:RBLX
67.9B USD 15 -69 -71.9 -59.1
US
Electronic Arts Inc
NASDAQ:EA
50.7B USD 7 57.2 32.6 40.9
US
Take-Two Interactive Software Inc
NASDAQ:TTWO
46.2B USD 7.3 -11.4 53.2 -127.5
JP
Konami Holdings Corp
TSE:9766
3T JPY 6.6 35.8 18.7 24.1
JP
Nexon Co Ltd
TSE:3659
3T JPY 6.8 30 17.5 18.6
CN
Zhejiang Century Huatong Group Co Ltd
SZSE:002602
125.4B CNY 3.7 33.3 21.4 20.7
JP
Konami Group Corp
XMUN:KOA
10.7B EUR 4.2 22.9 11.4 14.7
P/E Multiple
Earnings Growth PEG
JP
Nintendo Co Ltd
TSE:7974
Average P/E: 37.4
49.5
31%
1.6
CN
NetEase Inc
NASDAQ:NTES
17.6
17%
1
SG
Sea Ltd
NYSE:SE
56.5
102%
0.6
US
A
Activision Blizzard Inc
LSE:0H8X
34.2
36%
1
US
Roblox Corp
NYSE:RBLX
Negative Multiple: -69 N/A N/A
US
Electronic Arts Inc
NASDAQ:EA
57.2
32%
1.8
US
Take-Two Interactive Software Inc
NASDAQ:TTWO
Negative Multiple: -11.4 N/A N/A
JP
Konami Holdings Corp
TSE:9766
35.8
17%
2.1
JP
N
Nexon Co Ltd
TSE:3659
30
-2%
N/A
CN
Z
Zhejiang Century Huatong Group Co Ltd
SZSE:002602
33.3
94%
0.4
JP
K
Konami Group Corp
XMUN:KOA
22.9
19%
1.2
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
JP
Nintendo Co Ltd
TSE:7974
Average EV/EBITDA: 27.9
42.1
35%
1.2
CN
NetEase Inc
NASDAQ:NTES
13.2
16%
0.8
SG
Sea Ltd
NYSE:SE
44.4
85%
0.5
US
A
Activision Blizzard Inc
LSE:0H8X
24.6
30%
0.8
US
Roblox Corp
NYSE:RBLX
Negative Multiple: -71.9 N/A N/A
US
Electronic Arts Inc
NASDAQ:EA
32.6
20%
1.6
US
Take-Two Interactive Software Inc
NASDAQ:TTWO
53.2
60%
0.9
JP
Konami Holdings Corp
TSE:9766
18.7
13%
1.4
JP
N
Nexon Co Ltd
TSE:3659
17.5
4%
4.4
CN
Z
Zhejiang Century Huatong Group Co Ltd
SZSE:002602
21.4
52%
0.4
JP
K
Konami Group Corp
XMUN:KOA
11.4
13%
0.9
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
JP
Nintendo Co Ltd
TSE:7974
Average EV/EBIT: 27.9
44.4
N/A N/A
CN
NetEase Inc
NASDAQ:NTES
14
16%
0.9
SG
Sea Ltd
NYSE:SE
44.7
98%
0.5
US
A
Activision Blizzard Inc
LSE:0H8X
28.9
36%
0.8
US
Roblox Corp
NYSE:RBLX
Negative Multiple: -59.1 N/A N/A
US
Electronic Arts Inc
NASDAQ:EA
40.9
25%
1.6
US
Take-Two Interactive Software Inc
NASDAQ:TTWO
Negative Multiple: -127.5 N/A N/A
JP
Konami Holdings Corp
TSE:9766
24.1
N/A N/A
JP
N
Nexon Co Ltd
TSE:3659
18.6
N/A N/A
CN
Z
Zhejiang Century Huatong Group Co Ltd
SZSE:002602
20.7
46%
0.5
JP
K
Konami Group Corp
XMUN:KOA
14.7
N/A N/A