Kidoz Inc
XTSX:KDOZ

Watchlist Manager
Kidoz Inc Logo
Kidoz Inc
XTSX:KDOZ
Watchlist
Price: 0.31 CAD -3.13% Market Closed
Market Cap: CA$40.7m

Relative Value

The Relative Value of one KDOZ stock under the Base Case scenario is 0.28 CAD. Compared to the current market price of 0.31 CAD, Kidoz Inc is Overvalued by 10%.

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.

KDOZ Relative Value
Base Case
0.28 CAD
Overvaluation 10%
Relative Value
Price
Worst Case
Base Case
Best Case

Multiples Across Competitors

KDOZ Competitors Multiples
Kidoz Inc Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
CA
Kidoz Inc
XTSX:KDOZ
40.7m CAD 1.8 29.5 21.3 24.9
CN
NetEase Inc
NASDAQ:NTES
74.9B USD 4.6 15.3 9.4 10
JP
Nintendo Co Ltd
TSE:7974
11.8T JPY 5.6 29.5 27.1 28.4
US
Activision Blizzard Inc
LSE:0H8X
74.1B USD 8.5 34.2 24.6 28.9
SG
Sea Ltd
NYSE:SE
50.4B USD 2.2 31.8 20.9 20.9
US
Electronic Arts Inc
NASDAQ:EA
49.8B USD 6.8 73.2 36.9 48.7
US
Roblox Corp
NYSE:RBLX
39.9B USD 8.2 -37.4 -38 -31
US
Take-Two Interactive Software Inc
NASDAQ:TTWO
38.7B USD 5.9 -9.8 39.9 -132.6
CN
Zhejiang Century Huatong Group Co Ltd
SZSE:002602
125.8B CNY 3.7 33.4 20.4 20.4
JP
Konami Holdings Corp
TSE:9766
2.8T JPY 6 32.2 16.9 21.5
JP
Nexon Co Ltd
TSE:3659
2.4T JPY 5 25.6 11.1 12.1
P/E Multiple
Earnings Growth PEG
CA
Kidoz Inc
XTSX:KDOZ
Average P/E: 33.9
29.5
N/A N/A
CN
NetEase Inc
NASDAQ:NTES
15.3
14%
1.1
JP
Nintendo Co Ltd
TSE:7974
29.5
26%
1.1
US
A
Activision Blizzard Inc
LSE:0H8X
34.2
36%
1
SG
Sea Ltd
NYSE:SE
31.8
N/A N/A
US
Electronic Arts Inc
NASDAQ:EA
73.2
32%
2.3
US
Roblox Corp
NYSE:RBLX
Negative Multiple: -37.4 N/A N/A
US
Take-Two Interactive Software Inc
NASDAQ:TTWO
Negative Multiple: -9.8 N/A N/A
CN
Z
Zhejiang Century Huatong Group Co Ltd
SZSE:002602
33.4
104%
0.3
JP
Konami Holdings Corp
TSE:9766
32.2
22%
1.5
JP
N
Nexon Co Ltd
TSE:3659
25.6
15%
1.7
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
CA
Kidoz Inc
XTSX:KDOZ
Average EV/EBITDA: 22.8
21.3
N/A N/A
CN
NetEase Inc
NASDAQ:NTES
9.4
12%
0.8
JP
Nintendo Co Ltd
TSE:7974
27.1
34%
0.8
US
A
Activision Blizzard Inc
LSE:0H8X
24.6
30%
0.8
SG
Sea Ltd
NYSE:SE
20.9
57%
0.4
US
Electronic Arts Inc
NASDAQ:EA
36.9
20%
1.8
US
Roblox Corp
NYSE:RBLX
Negative Multiple: -38 N/A N/A
US
Take-Two Interactive Software Inc
NASDAQ:TTWO
39.9
59%
0.7
CN
Z
Zhejiang Century Huatong Group Co Ltd
SZSE:002602
20.4
61%
0.3
JP
Konami Holdings Corp
TSE:9766
16.9
15%
1.1
JP
N
Nexon Co Ltd
TSE:3659
11.1
13%
0.9
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
CA
Kidoz Inc
XTSX:KDOZ
Average EV/EBIT: 24
24.9
N/A N/A
CN
NetEase Inc
NASDAQ:NTES
10
12%
0.8
JP
Nintendo Co Ltd
TSE:7974
28.4
N/A N/A
US
A
Activision Blizzard Inc
LSE:0H8X
28.9
36%
0.8
SG
Sea Ltd
NYSE:SE
20.9
42%
0.5
US
Electronic Arts Inc
NASDAQ:EA
48.7
26%
1.9
US
Roblox Corp
NYSE:RBLX
Negative Multiple: -31 N/A N/A
US
Take-Two Interactive Software Inc
NASDAQ:TTWO
Negative Multiple: -132.6 N/A N/A
CN
Z
Zhejiang Century Huatong Group Co Ltd
SZSE:002602
20.4
56%
0.4
JP
Konami Holdings Corp
TSE:9766
21.5
N/A N/A
JP
N
Nexon Co Ltd
TSE:3659
12.1
N/A N/A
Get AI-powered insights for any company or topic.
Open AI Assistant

Intrinsic Value is all-important and is the only logical way to evaluate the relative attractiveness of investments and businesses.

Warren Buffett