X-Legend Entertainment Co Ltd
TWSE:4994

Watchlist Manager
X-Legend Entertainment Co Ltd Logo
X-Legend Entertainment Co Ltd
TWSE:4994
Watchlist
Price: 105 TWD 0.96% Market Closed
Market Cap: NT$7B

Relative Value

The Relative Value of one X-Legend Entertainment Co Ltd stock under the Base Case scenario is 64.73 TWD. Compared to the current market price of 105 TWD, X-Legend Entertainment Co Ltd is Overvalued by 38%.

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
64.73 TWD
Overvaluation 38%
Relative Value
Price
Worst Case
Base Case
Best Case

Multiples Across Competitors

Competitors Multiples
X-Legend Entertainment 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
TW
X-Legend Entertainment Co Ltd
TWSE:4994
6.9B TWD 5.6 37.5 28.9 32.8
CN
NetEase Inc
NASDAQ:NTES
84.9B USD 5.3 16.3 83.7 89
JP
Nintendo Co Ltd
TSE:7974
11.8T JPY 6.5 30.7 30.1 31.7
SG
Sea Ltd
NYSE:SE
74.8B USD 3.6 53.1 41.5 41.5
US
Activision Blizzard Inc
LSE:0H8X
74.1B USD 8.5 34.2 24.6 28.9
US
Roblox Corp
NYSE:RBLX
51.1B USD 11.3 -52.3 -54 -43.6
US
Electronic Arts Inc
NASDAQ:EA
50.9B USD 7 57.5 32.7 41
US
Take-Two Interactive Software Inc
NASDAQ:TTWO
45B USD 7.3 -11.3 52.8 -125.2
JP
Nexon Co Ltd
TSE:3659
3.4T JPY 7.9 30 21.1 23.2
CN
Zhejiang Century Huatong Group Co Ltd
SZSE:002602
141.2B CNY 4.1 37.3 23.4 23.4
JP
Konami Holdings Corp
TSE:9766
2.9T JPY 6.3 34.2 17.8 22.9
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
TW
X-Legend Entertainment Co Ltd
TWSE:4994
Average EV/EBITDA: 35.7
28.9
N/A N/A
CN
NetEase Inc
NASDAQ:NTES
83.7
16%
5.2
JP
Nintendo Co Ltd
TSE:7974
30.1
36%
0.8
SG
Sea Ltd
NYSE:SE
41.5
75%
0.6
US
A
Activision Blizzard Inc
LSE:0H8X
24.6
30%
0.8
US
Roblox Corp
NYSE:RBLX
Negative Multiple: -54 N/A N/A
US
Electronic Arts Inc
NASDAQ:EA
32.7
19%
1.7
US
Take-Two Interactive Software Inc
NASDAQ:TTWO
52.8
59%
0.9
JP
N
Nexon Co Ltd
TSE:3659
21.1
7%
3
CN
Z
Zhejiang Century Huatong Group Co Ltd
SZSE:002602
23.4
54%
0.4
JP
Konami Holdings Corp
TSE:9766
17.8
15%
1.2
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
TW
X-Legend Entertainment Co Ltd
TWSE:4994
Average EV/EBIT: 37.2
32.8
N/A N/A
CN
NetEase Inc
NASDAQ:NTES
89
16%
5.6
JP
Nintendo Co Ltd
TSE:7974
31.7
N/A N/A
SG
Sea Ltd
NYSE:SE
41.5
88%
0.5
US
A
Activision Blizzard Inc
LSE:0H8X
28.9
36%
0.8
US
Roblox Corp
NYSE:RBLX
Negative Multiple: -43.6 N/A N/A
US
Electronic Arts Inc
NASDAQ:EA
41
25%
1.6
US
Take-Two Interactive Software Inc
NASDAQ:TTWO
Negative Multiple: -125.2 N/A N/A
JP
N
Nexon Co Ltd
TSE:3659
23.2
N/A N/A
CN
Z
Zhejiang Century Huatong Group Co Ltd
SZSE:002602
23.4
48%
0.5
JP
Konami Holdings Corp
TSE:9766
22.9
N/A N/A