Emerge Gaming Ltd
ASX:EM1

Watchlist Manager
Emerge Gaming Ltd Logo
Emerge Gaming Ltd
ASX:EM1
Watchlist
Price: 0.01 AUD -9.09% Market Closed
Market Cap: 11.2m AUD
Have any thoughts about
Emerge Gaming Ltd?
Write Note

Relative Value

EM1 doesn't have a meaningful market cap.

The Relative Value of one EM1 stock under the Base Case scenario is 0.003 AUD. Compared to the current market price of 0.01 AUD, Emerge Gaming Ltd is Overvalued by 66%.

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.

EM1 Relative Value
Base Case
0.003 AUD
Overvaluation 66%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
38
vs Industry
12
Median 3Y
17
Median 5Y
6.5
Industry
1.5
vs History
vs Industry
Median 3Y
1.7
Median 5Y
-4
Industry
17.4
vs History
vs Industry
Median 3Y
-9.6
Median 5Y
-9.6
Industry
11.3
vs History
vs Industry
Median 3Y
-9.6
Median 5Y
-9.6
Industry
15.8
vs History
4
vs Industry
67
Median 3Y
0.7
Median 5Y
0
Industry
1.7
vs History
19
vs Industry
26
Median 3Y
2.8
Median 5Y
-3.2
Industry
1.5
vs History
19
vs Industry
20
Median 3Y
8.1
Median 5Y
-28.6
Industry
3.3
vs History
vs Industry
Median 3Y
-1.2
Median 5Y
-12.8
Industry
8.9
vs History
vs Industry
Median 3Y
-1.2
Median 5Y
-12.8
Industry
12.2
vs History
vs Industry
Median 3Y
-4.2
Median 5Y
-4.2
Industry
10.6
vs History
vs Industry
Median 3Y
-4.2
Median 5Y
-4.2
Industry
13.6
vs History
0
vs Industry
73
Median 3Y
-0.6
Median 5Y
0
Industry
1.4

Multiples Across Competitors

EM1 Competitors Multiples
Emerge Gaming Ltd Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
AU
Emerge Gaming Ltd
ASX:EM1
11.4m AUD 6.5 -4 -1.1 -1.1
US
Activision Blizzard Inc
LSE:0H8X
74.1B USD 8.5 34.2 24.6 28.9
JP
Nintendo Co Ltd
TSE:7974
9.4T JPY 6.5 24.1 17.5 18.3
SG
Sea Ltd
NYSE:SE
59.3B USD 3.8 610.1 77 190.2
CN
NetEase Inc
NASDAQ:NTES
54.3B USD 3.7 13.6 9 9.7
US
Electronic Arts Inc
NASDAQ:EA
43.2B USD 5.8 41.3 21.7 27.8
US
Roblox Corp
NYSE:RBLX
35B USD 10.4 -33.7 -35.7 -28.7
US
Take-Two Interactive Software Inc
NASDAQ:TTWO
31.8B USD 5.8 -8.8 55.6 -69.4
JP
Konami Holdings Corp
TSE:9766
2T JPY 5.2 30.1 15.5 19.7
JP
Nexon Co Ltd
TSE:3659
1.8T JPY 4 25.5 8.5 9.1
KR
Krafton Inc
KRX:259960
13.4T KRW 5.7 15.1 9.2 10.2
P/E Multiple
Earnings Growth
AU
Emerge Gaming Ltd
ASX:EM1
Average P/E: 99.3
Negative Multiple: -4
N/A
US
A
Activision Blizzard Inc
LSE:0H8X
34.2
151%
JP
Nintendo Co Ltd
TSE:7974
24.1
-3%
SG
Sea Ltd
NYSE:SE
610.1
1 168%
CN
NetEase Inc
NASDAQ:NTES
13.6
32%
US
Electronic Arts Inc
NASDAQ:EA
41.3
102%
US
Roblox Corp
NYSE:RBLX
Negative Multiple: -33.7 N/A
US
Take-Two Interactive Software Inc
NASDAQ:TTWO
Negative Multiple: -8.8 N/A
JP
Konami Holdings Corp
TSE:9766
30.1
49%
JP
N
Nexon Co Ltd
TSE:3659
25.5
117%
KR
Krafton Inc
KRX:259960
15.1
84%
EV/EBIT Multiple
EBIT Growth
AU
Emerge Gaming Ltd
ASX:EM1
Average EV/EBIT: 39.2
Negative Multiple: -1.1
N/A
US
A
Activision Blizzard Inc
LSE:0H8X
28.9
153%
JP
Nintendo Co Ltd
TSE:7974
18.3
N/A
SG
Sea Ltd
NYSE:SE
190.2
506%
CN
NetEase Inc
NASDAQ:NTES
9.7
37%
US
Electronic Arts Inc
NASDAQ:EA
27.8
85%
US
Roblox Corp
NYSE:RBLX
Negative Multiple: -28.7 N/A
US
Take-Two Interactive Software Inc
NASDAQ:TTWO
Negative Multiple: -69.4 N/A
JP
Konami Holdings Corp
TSE:9766
19.7
N/A
JP
N
Nexon Co Ltd
TSE:3659
9.1
N/A
KR
Krafton Inc
KRX:259960
10.2
75%

See Also

Discover More
Back to Top