East Side Games Group Inc
TSX:EAGR

Watchlist Manager
East Side Games Group Inc Logo
East Side Games Group Inc
TSX:EAGR
Watchlist
Price: 0.305 CAD -1.61% Market Closed
Market Cap: 23.5m CAD

Relative Value

The Relative Value of one EAGR stock under the Base Case scenario is 0.575 CAD. Compared to the current market price of 0.305 CAD, East Side Games Group Inc is Undervalued 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.

EAGR Relative Value
Base Case
0.575 CAD
Undervaluation 47%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
95
vs Industry
76
Median 3Y
0.5
Median 5Y
0.7
Industry
1.5
Forward
0.3
vs History
vs Industry
34
Median 3Y
-2.5
Median 5Y
4.6
Industry
17
Forward
-2.1
vs History
46
vs Industry
52
Median 3Y
8
Median 5Y
13.1
Industry
11
vs History
vs Industry
38
Median 3Y
8.8
Median 5Y
10.9
Industry
15.3
vs History
93
vs Industry
66
Median 3Y
0.9
Median 5Y
1.2
Industry
1.7
vs History
93
vs Industry
77
Median 3Y
0.5
Median 5Y
0.6
Industry
1.6
Forward
0.3
vs History
93
vs Industry
77
Median 3Y
0.7
Median 5Y
1
Industry
3.5
vs History
3
vs Industry
55
Median 3Y
4.3
Median 5Y
10.9
Industry
8.7
vs History
vs Industry
37
Median 3Y
-5.2
Median 5Y
-4.7
Industry
12.5
Forward
2.5
vs History
46
vs Industry
53
Median 3Y
6.9
Median 5Y
12.6
Industry
10.5
vs History
vs Industry
41
Median 3Y
7.7
Median 5Y
8.9
Industry
12.6
vs History
82
vs Industry
67
Median 3Y
0.8
Median 5Y
1
Industry
1.4

Multiples Across Competitors

EAGR Competitors Multiples
East Side Games Group 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
CA
East Side Games Group Inc
TSX:EAGR
23.5m CAD 0.3 -2 154.5 -2.3
CN
NetEase Inc
NASDAQ:NTES
88.6B USD 5.6 17.2 12.8 13.6
JP
Nintendo Co Ltd
TSE:7974
12.4T JPY 7.1 33.6 31.8 33.6
US
Activision Blizzard Inc
LSE:0H8X
74.1B USD 8.5 34.2 24.6 28.9
SG
Sea Ltd
NYSE:SE
72.2B USD 3.4 50.9 39.8 39.8
US
Roblox Corp
NYSE:RBLX
57.5B USD 12.9 -59.4 -61.6 -49.8
US
Electronic Arts Inc
NASDAQ:EA
50.8B USD 7 57.4 32.7 40.9
US
Take-Two Interactive Software Inc
NASDAQ:TTWO
45.7B USD 7.3 -11.4 53.2 -126.2
JP
Nexon Co Ltd
TSE:3659
3T JPY 6.9 26.4 17.9 19.7
JP
Konami Holdings Corp
TSE:9766
2.9T JPY 6.3 34.1 17.8 22.9
CN
Zhejiang Century Huatong Group Co Ltd
SZSE:002602
129.5B CNY 3.8 34.4 21.5 21.5
P/E Multiple
Earnings Growth PEG
CA
East Side Games Group Inc
TSX:EAGR
Average P/E: 36
Negative Multiple: -2
N/A N/A
CN
NetEase Inc
NASDAQ:NTES
17.2
17%
1
JP
Nintendo Co Ltd
TSE:7974
33.6
32%
1
US
A
Activision Blizzard Inc
LSE:0H8X
34.2
36%
1
SG
Sea Ltd
NYSE:SE
50.9
97%
0.5
US
Roblox Corp
NYSE:RBLX
Negative Multiple: -59.4 N/A N/A
US
Electronic Arts Inc
NASDAQ:EA
57.4
33%
1.7
US
Take-Two Interactive Software Inc
NASDAQ:TTWO
Negative Multiple: -11.4 N/A N/A
JP
N
Nexon Co Ltd
TSE:3659
26.4
0%
N/A
JP
Konami Holdings Corp
TSE:9766
34.1
21%
1.6
CN
Z
Zhejiang Century Huatong Group Co Ltd
SZSE:002602
34.4
94%
0.4
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
CA
East Side Games Group Inc
TSX:EAGR
Average EV/EBITDA: 40.7
154.5
N/A N/A
CN
NetEase Inc
NASDAQ:NTES
12.8
16%
0.8
JP
Nintendo Co Ltd
TSE:7974
31.8
37%
0.9
US
A
Activision Blizzard Inc
LSE:0H8X
24.6
30%
0.8
SG
Sea Ltd
NYSE:SE
39.8
76%
0.5
US
Roblox Corp
NYSE:RBLX
Negative Multiple: -61.6 N/A N/A
US
Electronic Arts Inc
NASDAQ:EA
32.7
20%
1.6
US
Take-Two Interactive Software Inc
NASDAQ:TTWO
53.2
60%
0.9
JP
N
Nexon Co Ltd
TSE:3659
17.9
5%
3.6
JP
Konami Holdings Corp
TSE:9766
17.8
15%
1.2
CN
Z
Zhejiang Century Huatong Group Co Ltd
SZSE:002602
21.5
54%
0.4
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
CA
East Side Games Group Inc
TSX:EAGR
Average EV/EBIT: 27.6
Negative Multiple: -2.3
N/A N/A
CN
NetEase Inc
NASDAQ:NTES
13.6
16%
0.9
JP
Nintendo Co Ltd
TSE:7974
33.6
N/A N/A
US
A
Activision Blizzard Inc
LSE:0H8X
28.9
36%
0.8
SG
Sea Ltd
NYSE:SE
39.8
88%
0.5
US
Roblox Corp
NYSE:RBLX
Negative Multiple: -49.8 N/A N/A
US
Electronic Arts Inc
NASDAQ:EA
40.9
24%
1.7
US
Take-Two Interactive Software Inc
NASDAQ:TTWO
Negative Multiple: -126.2 N/A N/A
JP
N
Nexon Co Ltd
TSE:3659
19.7
N/A N/A
JP
Konami Holdings Corp
TSE:9766
22.9
N/A N/A
CN
Z
Zhejiang Century Huatong Group Co Ltd
SZSE:002602
21.5
48%
0.4