East Side Games Group Inc
TSX:EAGR

Watchlist Manager
East Side Games Group Inc Logo
East Side Games Group Inc
TSX:EAGR
Watchlist
Price: 0.48 CAD 9.09%
Market Cap: 39.1m 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 0.48 CAD, East Side Games Group Inc is Undervalued by 32%.

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 32%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
84
vs Industry
76
Median 3Y
0.6
Median 5Y
0.7
Industry
1.5
Forward
0.4
vs History
vs Industry
34
Median 3Y
6.4
Median 5Y
6.4
Industry
18.3
Forward
9.4
vs History
63
vs Industry
52
Median 3Y
8.9
Median 5Y
10.4
Industry
11.4
vs History
vs Industry
38
Median 3Y
10.9
Median 5Y
11
Industry
16
vs History
90
vs Industry
66
Median 3Y
1.1
Median 5Y
1.5
Industry
1.8
vs History
87
vs Industry
77
Median 3Y
0.5
Median 5Y
0.6
Industry
1.6
Forward
0.4
vs History
87
vs Industry
77
Median 3Y
0.9
Median 5Y
1
Industry
3.5
vs History
60
vs Industry
55
Median 3Y
4.3
Median 5Y
9.4
Industry
9
Forward
2.5
vs History
vs Industry
37
Median 3Y
-6.9
Median 5Y
-4.5
Industry
12.8
Forward
3.8
vs History
63
vs Industry
53
Median 3Y
7.5
Median 5Y
9.6
Industry
10.9
vs History
vs Industry
41
Median 3Y
8.7
Median 5Y
9.1
Industry
13.5
vs History
82
vs Industry
67
Median 3Y
0.9
Median 5Y
1.1
Industry
1.5

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
39.1m CAD 0.5 -11.5 5 -11.3
JP
Nintendo Co Ltd
TSE:7974
15.3T JPY 13.2 55 44.6 47
SG
Sea Ltd
NYSE:SE
88.7B USD 4.9 101.9 60.1 82.5
CN
NetEase Inc
NASDAQ:NTES
86.1B USD 5.7 19 14 15
US
Activision Blizzard Inc
LSE:0H8X
74.1B USD 8.5 34.2 24.6 28.9
US
Roblox Corp
NYSE:RBLX
72.8B USD 18.9 -82.4 -90.1 -70
US
Take-Two Interactive Software Inc
NASDAQ:TTWO
42.9B USD 7.6 -9.5 65.5 -90.5
US
Electronic Arts Inc
NASDAQ:EA
38.8B USD 5.2 34.6 19.7 24.1
JP
Konami Holdings Corp
TSE:9766
2.8T JPY 6.6 37.4 19.4 24.9
JP
Nexon Co Ltd
TSE:3659
2.3T JPY 5.1 18.3 11.5 12.4
JP
Capcom Co Ltd
TSE:9697
1.9T JPY 11 38.4 24.1 25.9
P/E Multiple
Earnings Growth PEG
CA
East Side Games Group Inc
TSX:EAGR
Average P/E: 42.4
Negative Multiple: -11.5
N/A N/A
JP
Nintendo Co Ltd
TSE:7974
55
N/A N/A
SG
Sea Ltd
NYSE:SE
101.9
98%
1
CN
NetEase Inc
NASDAQ:NTES
19
16%
1.2
US
A
Activision Blizzard Inc
LSE:0H8X
34.2
36%
1
US
Roblox Corp
NYSE:RBLX
Negative Multiple: -82.4 N/A N/A
US
Take-Two Interactive Software Inc
NASDAQ:TTWO
Negative Multiple: -9.5 N/A N/A
US
Electronic Arts Inc
NASDAQ:EA
34.6
N/A N/A
JP
Konami Holdings Corp
TSE:9766
37.4
N/A N/A
JP
N
Nexon Co Ltd
TSE:3659
18.3
-4%
N/A
JP
Capcom Co Ltd
TSE:9697
38.4
N/A N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
CA
East Side Games Group Inc
TSX:EAGR
Average EV/EBITDA: 28.9
5
N/A N/A
JP
Nintendo Co Ltd
TSE:7974
44.6
34%
1.3
SG
Sea Ltd
NYSE:SE
60.1
77%
0.8
CN
NetEase Inc
NASDAQ:NTES
14
14%
1
US
A
Activision Blizzard Inc
LSE:0H8X
24.6
30%
0.8
US
Roblox Corp
NYSE:RBLX
Negative Multiple: -90.1 N/A N/A
US
Take-Two Interactive Software Inc
NASDAQ:TTWO
65.5
N/A N/A
US
Electronic Arts Inc
NASDAQ:EA
19.7
19%
1
JP
Konami Holdings Corp
TSE:9766
19.4
13%
1.5
JP
N
Nexon Co Ltd
TSE:3659
11.5
1%
11.5
JP
Capcom Co Ltd
TSE:9697
24.1
13%
1.9
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
CA
East Side Games Group Inc
TSX:EAGR
Average EV/EBIT: 32.6
Negative Multiple: -11.3
N/A N/A
JP
Nintendo Co Ltd
TSE:7974
47
N/A N/A
SG
Sea Ltd
NYSE:SE
82.5
92%
0.9
CN
NetEase Inc
NASDAQ:NTES
15
16%
0.9
US
A
Activision Blizzard Inc
LSE:0H8X
28.9
36%
0.8
US
Roblox Corp
NYSE:RBLX
Negative Multiple: -70 N/A N/A
US
Take-Two Interactive Software Inc
NASDAQ:TTWO
Negative Multiple: -90.5 N/A N/A
US
Electronic Arts Inc
NASDAQ:EA
24.1
N/A N/A
JP
Konami Holdings Corp
TSE:9766
24.9
N/A N/A
JP
N
Nexon Co Ltd
TSE:3659
12.4
N/A N/A
JP
Capcom Co Ltd
TSE:9697
25.9
N/A N/A