F

Forever Entertainment SA
WSE:FOR

Watchlist Manager
Forever Entertainment SA
WSE:FOR
Watchlist
Price: 2.63 PLN 5.2% Market Closed
Market Cap: 71.5m PLN

Relative Value

The Relative Value of one FOR stock under the Base Case scenario is hidden PLN. Compared to the current market price of 2.63 PLN, Forever Entertainment SA is hidden .

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.

FOR Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
98
vs Industry
20
Median 3Y
3.5
Median 5Y
3.7
Industry
1.5
Forward
0.9
vs History
93
vs Industry
26
Median 3Y
14.4
Median 5Y
15.1
Industry
17.2
Forward
3.3
vs History
71
vs Industry
20
Median 3Y
30.4
Median 5Y
58
Industry
11.1
vs History
73
vs Industry
23
Median 3Y
24.2
Median 5Y
30
Industry
15.4
vs History
98
vs Industry
27
Median 3Y
2.3
Median 5Y
3.1
Industry
1.8
vs History
98
vs Industry
21
Median 3Y
3.3
Median 5Y
3.7
Industry
1.6
Forward
0.9
vs History
98
vs Industry
39
Median 3Y
2.9
Median 5Y
3.3
Industry
3.5
vs History
93
vs Industry
23
Median 3Y
11.3
Median 5Y
13
Industry
8.9
Forward
2.8
vs History
93
vs Industry
26
Median 3Y
11.8
Median 5Y
13.5
Industry
12.7
Forward
2.8
vs History
71
vs Industry
19
Median 3Y
30
Median 5Y
56.3
Industry
10.5
vs History
74
vs Industry
20
Median 3Y
30.8
Median 5Y
61.5
Industry
12.7
vs History
98
vs Industry
26
Median 3Y
2
Median 5Y
2.8
Industry
1.4

Multiples Across Competitors

FOR Competitors Multiples
Forever Entertainment 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
Forever Entertainment SA
WSE:FOR
71.5m PLN 1.8 5.5 5.3 5.4
CN
Blue Hat Interactive Entertainment Technology
NASDAQ:BHAT
100.5T USD 5 297 015.8 -11 061 993.4 -17 846 163.8 -17 524 998.2
CN
NetEase Inc
NASDAQ:NTES
95.1B USD 5.9 18.3 13.9 14.8
JP
Nintendo Co Ltd
TSE:7974
12.3T JPY 7.1 33.4 31.6 33.4
SG
Sea Ltd
NYSE:SE
77.8B USD 3.7 54.9 43 43
US
Activision Blizzard Inc
LSE:0H8X
74.1B USD 8.5 34.2 24.6 28.9
US
Roblox Corp
NYSE:RBLX
56.8B USD 12.7 -58.7 -60.8 -49.2
US
Electronic Arts Inc
NASDAQ:EA
50.9B USD 7 57.5 32.7 41
US
Take-Two Interactive Software Inc
NASDAQ:TTWO
46.5B USD 7.5 -11.6 54.1 -128.3
JP
Nexon Co Ltd
TSE:3659
3.1T JPY 7.1 27 18.4 20.2
JP
Konami Holdings Corp
TSE:9766
2.9T JPY 6.3 34.1 17.8 22.8
P/E Multiple
Earnings Growth PEG
PL
F
Forever Entertainment SA
WSE:FOR
Average P/E: 33.1
5.5
N/A N/A
CN
Blue Hat Interactive Entertainment Technology
NASDAQ:BHAT
Negative Multiple: -11 061 993.4 N/A N/A
CN
NetEase Inc
NASDAQ:NTES
18.3
17%
1.1
JP
Nintendo Co Ltd
TSE:7974
33.4
31%
1.1
SG
Sea Ltd
NYSE:SE
54.9
97%
0.6
US
A
Activision Blizzard Inc
LSE:0H8X
34.2
36%
1
US
Roblox Corp
NYSE:RBLX
Negative Multiple: -58.7 N/A N/A
US
Electronic Arts Inc
NASDAQ:EA
57.5
33%
1.7
US
Take-Two Interactive Software Inc
NASDAQ:TTWO
Negative Multiple: -11.6 N/A N/A
JP
N
Nexon Co Ltd
TSE:3659
27
1%
27
JP
Konami Holdings Corp
TSE:9766
34.1
21%
1.6
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
PL
F
Forever Entertainment SA
WSE:FOR
Average EV/EBITDA: 26.8
5.3
N/A N/A
CN
Blue Hat Interactive Entertainment Technology
NASDAQ:BHAT
Negative Multiple: -17 846 163.8 N/A N/A
CN
NetEase Inc
NASDAQ:NTES
13.9
16%
0.9
JP
Nintendo Co Ltd
TSE:7974
31.6
36%
0.9
SG
Sea Ltd
NYSE:SE
43
75%
0.6
US
A
Activision Blizzard Inc
LSE:0H8X
24.6
30%
0.8
US
Roblox Corp
NYSE:RBLX
Negative Multiple: -60.8 N/A N/A
US
Electronic Arts Inc
NASDAQ:EA
32.7
20%
1.6
US
Take-Two Interactive Software Inc
NASDAQ:TTWO
54.1
60%
0.9
JP
N
Nexon Co Ltd
TSE:3659
18.4
7%
2.6
JP
Konami Holdings Corp
TSE:9766
17.8
15%
1.2
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
PL
F
Forever Entertainment SA
WSE:FOR
Average EV/EBIT: 26.2
5.4
N/A N/A
CN
Blue Hat Interactive Entertainment Technology
NASDAQ:BHAT
Negative Multiple: -17 524 998.2 N/A N/A
CN
NetEase Inc
NASDAQ:NTES
14.8
16%
0.9
JP
Nintendo Co Ltd
TSE:7974
33.4
N/A N/A
SG
Sea Ltd
NYSE:SE
43
88%
0.5
US
A
Activision Blizzard Inc
LSE:0H8X
28.9
36%
0.8
US
Roblox Corp
NYSE:RBLX
Negative Multiple: -49.2 N/A N/A
US
Electronic Arts Inc
NASDAQ:EA
41
26%
1.6
US
Take-Two Interactive Software Inc
NASDAQ:TTWO
Negative Multiple: -128.3 N/A N/A
JP
N
Nexon Co Ltd
TSE:3659
20.2
N/A N/A
JP
Konami Holdings Corp
TSE:9766
22.8
N/A N/A