H

Huuuge Inc
WSE:HUG

Watchlist Manager
Huuuge Inc
WSE:HUG
Watchlist
Price: 18.44 PLN 3.48% Market Closed
Market Cap: 1B PLN

Relative Value

The Relative Value of one HUG stock under the Base Case scenario is 15.34 PLN. Compared to the current market price of 18.44 PLN, Huuuge Inc is Overvalued by 17%.

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.

HUG Relative Value
Base Case
15.34 PLN
Overvaluation 17%
Relative Value
Price
H
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
62
vs Industry
54
Median 3Y
1.2
Median 5Y
1.2
Industry
1.5
Forward
1.2
vs History
62
vs Industry
44
Median 3Y
6.3
Median 5Y
4.8
Industry
17.7
Forward
5
vs History
81
vs Industry
53
Median 3Y
5.4
Median 5Y
5.4
Industry
11.1
vs History
85
vs Industry
42
Median 3Y
5.9
Median 5Y
7.2
Industry
15.5
vs History
74
vs Industry
39
Median 3Y
1.8
Median 5Y
1.9
Industry
1.8
vs History
61
vs Industry
66
Median 3Y
0.6
Median 5Y
0.7
Industry
1.6
Forward
0.6
vs History
64
vs Industry
72
Median 3Y
0.9
Median 5Y
0.9
Industry
3.4
vs History
75
vs Industry
56
Median 3Y
2.7
Median 5Y
2.8
Industry
8.7
Forward
1.8
vs History
77
vs Industry
50
Median 3Y
3
Median 5Y
3.2
Industry
12.4
Forward
2.1
vs History
74
vs Industry
56
Median 3Y
2.9
Median 5Y
2.9
Industry
10.8
vs History
77
vs Industry
48
Median 3Y
3.7
Median 5Y
3.8
Industry
13.4
vs History
66
vs Industry
18
Median 3Y
2.8
Median 5Y
3.6
Industry
1.4

Multiples Across Competitors

HUG Competitors Multiples
Huuuge Inc Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
US
Huuuge Inc
WSE:HUG
999.2m PLN 1.1 4 1.5 1.7
SG
Sea Ltd
NYSE:SE
97.3B USD 5.4 111.8 66.1 90.7
JP
Nintendo Co Ltd
TSE:7974
13.7T JPY 11.7 49 39 41.1
CN
NetEase Inc
NASDAQ:NTES
79.3B USD 5.3 17.6 12.7 13.6
US
Activision Blizzard Inc
LSE:0H8X
74.1B USD 8.5 34.2 24.6 28.9
US
Roblox Corp
NYSE:RBLX
60.8B USD 15.8 -69.1 -74.8 -58.1
US
Take-Two Interactive Software Inc
NASDAQ:TTWO
40.2B USD 7.1 -9 61.5 -85
US
Electronic Arts Inc
NASDAQ:EA
36.8B USD 4.9 32.8 18.6 22.8
JP
Konami Holdings Corp
TSE:9766
2.7T JPY 6.4 36.1 18.7 24
JP
Nexon Co Ltd
TSE:3659
2.1T JPY 4.8 15.9 10.3 11.1
JP
Capcom Co Ltd
TSE:9697
1.8T JPY 10.7 37.5 23.5 25.2
P/E Multiple
Earnings Growth PEG
US
H
Huuuge Inc
WSE:HUG
Average P/E: 37.7
4
-13%
N/A
SG
Sea Ltd
NYSE:SE
111.8
96%
1.2
JP
Nintendo Co Ltd
TSE:7974
49
N/A N/A
CN
NetEase Inc
NASDAQ:NTES
17.6
13%
1.4
US
A
Activision Blizzard Inc
LSE:0H8X
34.2
36%
1
US
Roblox Corp
NYSE:RBLX
Negative Multiple: -69.1 N/A N/A
US
Take-Two Interactive Software Inc
NASDAQ:TTWO
Negative Multiple: -9 N/A N/A
US
Electronic Arts Inc
NASDAQ:EA
32.8
32%
1
JP
Konami Holdings Corp
TSE:9766
36.1
N/A N/A
JP
N
Nexon Co Ltd
TSE:3659
15.9
-4%
N/A
JP
Capcom Co Ltd
TSE:9697
37.5
N/A N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
US
H
Huuuge Inc
WSE:HUG
Average EV/EBITDA: 27.7
1.5
-12%
N/A
SG
Sea Ltd
NYSE:SE
66.1
77%
0.9
JP
Nintendo Co Ltd
TSE:7974
39
34%
1.1
CN
NetEase Inc
NASDAQ:NTES
12.7
14%
0.9
US
A
Activision Blizzard Inc
LSE:0H8X
24.6
30%
0.8
US
Roblox Corp
NYSE:RBLX
Negative Multiple: -74.8 N/A N/A
US
Take-Two Interactive Software Inc
NASDAQ:TTWO
61.5
56%
1.1
US
Electronic Arts Inc
NASDAQ:EA
18.6
19%
1
JP
Konami Holdings Corp
TSE:9766
18.7
13%
1.4
JP
N
Nexon Co Ltd
TSE:3659
10.3
1%
10.3
JP
Capcom Co Ltd
TSE:9697
23.5
13%
1.8
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
US
H
Huuuge Inc
WSE:HUG
Average EV/EBIT: 28.8
1.7
-15%
N/A
SG
Sea Ltd
NYSE:SE
90.7
92%
1
JP
Nintendo Co Ltd
TSE:7974
41.1
N/A N/A
CN
NetEase Inc
NASDAQ:NTES
13.6
16%
0.9
US
A
Activision Blizzard Inc
LSE:0H8X
28.9
36%
0.8
US
Roblox Corp
NYSE:RBLX
Negative Multiple: -58.1 N/A N/A
US
Take-Two Interactive Software Inc
NASDAQ:TTWO
Negative Multiple: -85 N/A N/A
US
Electronic Arts Inc
NASDAQ:EA
22.8
23%
1
JP
Konami Holdings Corp
TSE:9766
24
N/A N/A
JP
N
Nexon Co Ltd
TSE:3659
11.1
N/A N/A
JP
Capcom Co Ltd
TSE:9697
25.2
N/A N/A