East Side Games Group Inc
TSX:EAGR

Watchlist Manager
East Side Games Group Inc Logo
East Side Games Group Inc
TSX:EAGR
Watchlist
Price: 0.62 CAD 3.33%
Market Cap: 50.6m CAD

Relative Value

The Relative Value of one EAGR stock under the Base Case scenario is 0.71 CAD. Compared to the current market price of 0.62 CAD, East Side Games Group Inc is Undervalued by 13%.

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.

EAGR Relative Value
Base Case
0.71 CAD
Undervaluation 13%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
61
vs Industry
76
Median 3Y
0.6
Median 5Y
0.7
Industry
1.5
Forward
0.5
vs History
vs Industry
34
Median 3Y
6.4
Median 5Y
6.4
Industry
18.2
Forward
12.2
vs History
46
vs Industry
52
Median 3Y
8.5
Median 5Y
10.4
Industry
11.2
vs History
vs Industry
38
Median 3Y
11
Median 5Y
11
Industry
15.6
vs History
73
vs Industry
66
Median 3Y
1.1
Median 5Y
1.5
Industry
1.8
vs History
63
vs Industry
77
Median 3Y
0.5
Median 5Y
0.6
Industry
1.6
Forward
0.5
vs History
58
vs Industry
77
Median 3Y
0.9
Median 5Y
1
Industry
3.5
vs History
57
vs Industry
55
Median 3Y
4.3
Median 5Y
9.4
Industry
8.9
Forward
3.4
vs History
vs Industry
37
Median 3Y
-6.9
Median 5Y
-1.2
Industry
12.6
Forward
5.1
vs History
46
vs Industry
53
Median 3Y
7.1
Median 5Y
9.6
Industry
10.8
vs History
vs Industry
41
Median 3Y
8.8
Median 5Y
9.1
Industry
13.4
vs History
63
vs Industry
67
Median 3Y
0.9
Median 5Y
1.1
Industry
1.4

Multiples Across Competitors

EAGR Competitors Multiples
East Side Games Group Inc Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
CA
East Side Games Group Inc
TSX:EAGR
50.6m CAD 0.6 -14.9 6.7 -15.2
JP
Nintendo Co Ltd
TSE:7974
15T JPY 12.7 53.2 43.5 45.8
SG
Sea Ltd
NYSE:SE
91.1B USD 5.1 104.7 61.8 84.8
CN
NetEase Inc
NASDAQ:NTES
83.5B USD 5.6 18.5 13.5 14.5
US
Activision Blizzard Inc
LSE:0H8X
74.1B USD 8.5 34.2 24.6 28.9
US
Roblox Corp
NYSE:RBLX
69.1B USD 18.1 -78.7 -85.4 -66.4
US
Take-Two Interactive Software Inc
NASDAQ:TTWO
42.3B USD 7.5 -9.4 64.6 -89.2
US
Electronic Arts Inc
NASDAQ:EA
37.8B USD 5.1 33.8 19.2 23.5
JP
Konami Holdings Corp
TSE:9766
3T JPY 7 39.7 20.8 26.6
JP
Nexon Co Ltd
TSE:3659
2.3T JPY 5.1 18.4 11.6 12.5
JP
Capcom Co Ltd
TSE:9697
2T JPY 11.6 40.7 25.7 27.5
P/E Multiple
Earnings Growth PEG
CA
East Side Games Group Inc
TSX:EAGR
Average P/E: 42.9
Negative Multiple: -14.9
N/A N/A
JP
Nintendo Co Ltd
TSE:7974
53.2
N/A N/A
SG
Sea Ltd
NYSE:SE
104.7
96%
1.1
CN
NetEase Inc
NASDAQ:NTES
18.5
13%
1.4
US
A
Activision Blizzard Inc
LSE:0H8X
34.2
36%
1
US
Roblox Corp
NYSE:RBLX
Negative Multiple: -78.7 N/A N/A
US
Take-Two Interactive Software Inc
NASDAQ:TTWO
Negative Multiple: -9.4 N/A N/A
US
Electronic Arts Inc
NASDAQ:EA
33.8
30%
1.1
JP
Konami Holdings Corp
TSE:9766
39.7
N/A N/A
JP
N
Nexon Co Ltd
TSE:3659
18.4
-4%
N/A
JP
Capcom Co Ltd
TSE:9697
40.7
N/A N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
CA
East Side Games Group Inc
TSX:EAGR
Average EV/EBITDA: 29.2
6.7
N/A N/A
JP
Nintendo Co Ltd
TSE:7974
43.5
34%
1.3
SG
Sea Ltd
NYSE:SE
61.8
77%
0.8
CN
NetEase Inc
NASDAQ:NTES
13.5
14%
1
US
A
Activision Blizzard Inc
LSE:0H8X
24.6
30%
0.8
US
Roblox Corp
NYSE:RBLX
Negative Multiple: -85.4 N/A N/A
US
Take-Two Interactive Software Inc
NASDAQ:TTWO
64.6
56%
1.2
US
Electronic Arts Inc
NASDAQ:EA
19.2
19%
1
JP
Konami Holdings Corp
TSE:9766
20.8
13%
1.6
JP
N
Nexon Co Ltd
TSE:3659
11.6
1%
11.6
JP
Capcom Co Ltd
TSE:9697
25.7
13%
2
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
CA
East Side Games Group Inc
TSX:EAGR
Average EV/EBIT: 33
Negative Multiple: -15.2
N/A N/A
JP
Nintendo Co Ltd
TSE:7974
45.8
N/A N/A
SG
Sea Ltd
NYSE:SE
84.8
92%
0.9
CN
NetEase Inc
NASDAQ:NTES
14.5
16%
0.9
US
A
Activision Blizzard Inc
LSE:0H8X
28.9
36%
0.8
US
Roblox Corp
NYSE:RBLX
Negative Multiple: -66.4 N/A N/A
US
Take-Two Interactive Software Inc
NASDAQ:TTWO
Negative Multiple: -89.2 N/A N/A
US
Electronic Arts Inc
NASDAQ:EA
23.5
23%
1
JP
Konami Holdings Corp
TSE:9766
26.6
N/A N/A
JP
N
Nexon Co Ltd
TSE:3659
12.5
N/A N/A
JP
Capcom Co Ltd
TSE:9697
27.5
N/A N/A