A

All In! Games SA
WSE:ALG

Watchlist Manager
All In! Games SA
WSE:ALG
Watchlist
Price: 0.738 PLN -17.63% Market Closed
Market Cap: 55.8m PLN

Relative Value

The Relative Value of one ALG stock under the Base Case scenario is 0.075 PLN. Compared to the current market price of 0.738 PLN, All In! Games SA is Overvalued by 90%.

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.

ALG Relative Value
Base Case
0.075 PLN
Overvaluation 90%
Relative Value
Price
A
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
14
vs Industry
3
Median 3Y
33.1
Median 5Y
8.1
Industry
1.5
vs History
9
vs Industry
Median 3Y
-3.6
Median 5Y
-13.5
Industry
17
vs History
vs Industry
Median 3Y
-18.2
Median 5Y
-35.5
Industry
11
vs History
vs Industry
Median 3Y
-8.7
Median 5Y
-12.2
Industry
15.3
vs History
vs Industry
Median 3Y
-8.3
Median 5Y
-5.7
Industry
1.7
vs History
12
vs Industry
3
Median 3Y
34.2
Median 5Y
8.6
Industry
1.6
vs History
12
vs Industry
5
Median 3Y
35
Median 5Y
22.7
Industry
3.5
vs History
vs Industry
Median 3Y
-25.5
Median 5Y
-30.2
Industry
8.7
vs History
vs Industry
Median 3Y
-21.7
Median 5Y
-23.3
Industry
12.5
vs History
vs Industry
Median 3Y
-18.7
Median 5Y
-38
Industry
10.5
vs History
vs Industry
Median 3Y
-11.9
Median 5Y
-14.1
Industry
12.6
vs History
31
vs Industry
1
Median 3Y
17.5
Median 5Y
8.6
Industry
1.4

Multiples Across Competitors

ALG Competitors Multiples
All In! Games SA Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
PL
All In! Games SA
WSE:ALG
55.8m PLN 31.4 90.3 -45.3 -36.3
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
PL
A
All In! Games SA
WSE:ALG
Average P/E: 42.1
90.3
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
PL
A
All In! Games SA
WSE:ALG
Average EV/EBITDA: 28
Negative Multiple: -45.3
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
PL
A
All In! Games SA
WSE:ALG
Average EV/EBIT: 27.6
Negative Multiple: -36.3
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