Media and Games Invest SE
XETRA:M8G

Watchlist Manager
Media and Games Invest SE Logo
Media and Games Invest SE
XETRA:M8G
Watchlist
Price: 3.874 EUR 2%
Market Cap: €722m

Relative Value

The Relative Value of one M8G stock under the Base Case scenario is 4.745 EUR. Compared to the current market price of 3.874 EUR, Media and Games Invest SE is Undervalued by 18%.

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.

M8G Relative Value
Base Case
4.745 EUR
Undervaluation 18%
Relative Value
Price
Worst Case
Base Case
Best Case

Multiples Across Competitors

M8G Competitors Multiples
Media and Games Invest SE Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
MT
Media and Games Invest SE
XETRA:M8G
775.2m EUR 1.5 68.5 9 14.2
CN
NetEase Inc
NASDAQ:NTES
75B USD 4.6 15.3 9.5 10.1
US
Activision Blizzard Inc
LSE:0H8X
74.1B USD 8.5 34.2 24.6 28.9
SG
Sea Ltd
NYSE:SE
66.2B USD 3.1 46.7 36.3 36.3
JP
Nintendo Co Ltd
TSE:7974
9.9T JPY 4.7 24.8 21.7 22.8
US
Electronic Arts Inc
NASDAQ:EA
50.1B USD 6.9 73.7 37.2 49.1
US
Roblox Corp
NYSE:RBLX
44.1B USD 9 -41.3 -41.7 -34.1
US
Take-Two Interactive Software Inc
NASDAQ:TTWO
36.3B USD 5.5 -9.2 37.5 -124.7
CN
Zhejiang Century Huatong Group Co Ltd
SZSE:002602
142.7B CNY 4.2 37.9 22.9 22.9
JP
Konami Holdings Corp
TSE:9766
2.5T JPY 5.4 29.1 15.1 19.3
JP
Nexon Co Ltd
TSE:3659
2.5T JPY 5.2 26.8 11.9 13
P/E Multiple
Earnings Growth PEG
MT
Media and Games Invest SE
XETRA:M8G
Average P/E: 39.7
68.5
34%
2
CN
NetEase Inc
NASDAQ:NTES
15.3
N/A N/A
US
A
Activision Blizzard Inc
LSE:0H8X
34.2
36%
1
SG
Sea Ltd
NYSE:SE
46.7
96%
0.5
JP
Nintendo Co Ltd
TSE:7974
24.8
31%
0.8
US
Electronic Arts Inc
NASDAQ:EA
73.7
32%
2.3
US
Roblox Corp
NYSE:RBLX
Negative Multiple: -41.3 N/A N/A
US
Take-Two Interactive Software Inc
NASDAQ:TTWO
Negative Multiple: -9.2 N/A N/A
CN
Z
Zhejiang Century Huatong Group Co Ltd
SZSE:002602
37.9
102%
0.4
JP
Konami Holdings Corp
TSE:9766
29.1
21%
1.4
JP
N
Nexon Co Ltd
TSE:3659
26.8
N/A N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
MT
Media and Games Invest SE
XETRA:M8G
Average EV/EBITDA: 22.6
9
8%
1.1
CN
NetEase Inc
NASDAQ:NTES
9.5
11%
0.9
US
A
Activision Blizzard Inc
LSE:0H8X
24.6
30%
0.8
SG
Sea Ltd
NYSE:SE
36.3
75%
0.5
JP
Nintendo Co Ltd
TSE:7974
21.7
36%
0.6
US
Electronic Arts Inc
NASDAQ:EA
37.2
19%
2
US
Roblox Corp
NYSE:RBLX
Negative Multiple: -41.7 N/A N/A
US
Take-Two Interactive Software Inc
NASDAQ:TTWO
37.5
59%
0.6
CN
Z
Zhejiang Century Huatong Group Co Ltd
SZSE:002602
22.9
54%
0.4
JP
Konami Holdings Corp
TSE:9766
15.1
15%
1
JP
N
Nexon Co Ltd
TSE:3659
11.9
N/A N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
MT
Media and Games Invest SE
XETRA:M8G
Average EV/EBIT: 24.1
14.2
8%
1.8
CN
NetEase Inc
NASDAQ:NTES
10.1
11%
0.9
US
A
Activision Blizzard Inc
LSE:0H8X
28.9
36%
0.8
SG
Sea Ltd
NYSE:SE
36.3
88%
0.4
JP
Nintendo Co Ltd
TSE:7974
22.8
N/A N/A
US
Electronic Arts Inc
NASDAQ:EA
49.1
25%
2
US
Roblox Corp
NYSE:RBLX
Negative Multiple: -34.1 N/A N/A
US
Take-Two Interactive Software Inc
NASDAQ:TTWO
Negative Multiple: -124.7 N/A N/A
CN
Z
Zhejiang Century Huatong Group Co Ltd
SZSE:002602
22.9
48%
0.5
JP
Konami Holdings Corp
TSE:9766
19.3
N/A N/A
JP
N
Nexon Co Ltd
TSE:3659
13
N/A N/A