Emerge Gaming Ltd
ASX:EM1

Watchlist Manager
Emerge Gaming Ltd Logo
Emerge Gaming Ltd
ASX:EM1
Watchlist
Price: 0.01 AUD -9.09%
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
17.9
vs History
vs Industry
Median 3Y
-9.6
Median 5Y
-9.6
Industry
11.5
vs History
vs Industry
Median 3Y
-9.6
Median 5Y
-9.6
Industry
15.7
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
1.6
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
8.7
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
13.4
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
10.7T JPY 7.6 32.6 22.5 23.4
SG
Sea Ltd
NYSE:SE
62.8B USD 4.1 645.9 81.7 201.8
CN
NetEase Inc
NASDAQ:NTES
59.5B USD 4.1 15.8 10.4 11.2
US
Roblox Corp
NYSE:RBLX
38.9B USD 11.6 -37.4 -39.8 -32
US
Electronic Arts Inc
NASDAQ:EA
38.7B USD 5.2 37 19.4 24.9
US
Take-Two Interactive Software Inc
NASDAQ:TTWO
32.2B USD 5.9 -8.9 56.1 -70.1
JP
Konami Holdings Corp
TSE:9766
2T JPY 5.2 29.4 15.1 19
JP
Nexon Co Ltd
TSE:3659
1.9T JPY 4.2 31.5 9.5 10.2
KR
Krafton Inc
KRX:259960
14T KRW 5.3 17.5 8.6 9.4
P/E Multiple
Earnings Growth P/E to Growth
AU
Emerge Gaming Ltd
ASX:EM1
Average P/E: 105.5
Negative Multiple: -4
N/A N/A
US
A
Activision Blizzard Inc
LSE:0H8X
34.2
151%
0.2
JP
Nintendo Co Ltd
TSE:7974
32.6
8%
4
SG
Sea Ltd
NYSE:SE
645.9
1 297%
0.5
CN
NetEase Inc
NASDAQ:NTES
15.8
32%
0.5
US
Roblox Corp
NYSE:RBLX
Negative Multiple: -37.4 N/A N/A
US
Electronic Arts Inc
NASDAQ:EA
37
100%
0.4
US
Take-Two Interactive Software Inc
NASDAQ:TTWO
Negative Multiple: -8.9 N/A N/A
JP
Konami Holdings Corp
TSE:9766
29.4
57%
0.5
JP
N
Nexon Co Ltd
TSE:3659
31.5
117%
0.3
KR
Krafton Inc
KRX:259960
17.5
84%
0.2
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
AU
Emerge Gaming Ltd
ASX:EM1
Average EV/EBITDA: 27.6
Negative Multiple: -1.1
N/A N/A
US
A
Activision Blizzard Inc
LSE:0H8X
24.6
119%
0.2
JP
Nintendo Co Ltd
TSE:7974
22.5
7%
3.2
SG
Sea Ltd
NYSE:SE
81.7
413%
0.2
CN
NetEase Inc
NASDAQ:NTES
10.4
32%
0.3
US
Roblox Corp
NYSE:RBLX
Negative Multiple: -39.8 N/A N/A
US
Electronic Arts Inc
NASDAQ:EA
19.4
62%
0.3
US
Take-Two Interactive Software Inc
NASDAQ:TTWO
56.1
224%
0.3
JP
Konami Holdings Corp
TSE:9766
15.1
34%
0.4
JP
N
Nexon Co Ltd
TSE:3659
9.5
29%
0.3
KR
Krafton Inc
KRX:259960
8.6
77%
0.1
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
AU
Emerge Gaming Ltd
ASX:EM1
Average EV/EBIT: 41.1
Negative Multiple: -1.1
N/A N/A
US
A
Activision Blizzard Inc
LSE:0H8X
28.9
153%
0.2
JP
Nintendo Co Ltd
TSE:7974
23.4
N/A N/A
SG
Sea Ltd
NYSE:SE
201.8
650%
0.3
CN
NetEase Inc
NASDAQ:NTES
11.2
36%
0.3
US
Roblox Corp
NYSE:RBLX
Negative Multiple: -32 N/A N/A
US
Electronic Arts Inc
NASDAQ:EA
24.9
89%
0.3
US
Take-Two Interactive Software Inc
NASDAQ:TTWO
Negative Multiple: -70.1 N/A N/A
JP
Konami Holdings Corp
TSE:9766
19
N/A N/A
JP
N
Nexon Co Ltd
TSE:3659
10.2
N/A N/A
KR
Krafton Inc
KRX:259960
9.4
88%
0.1

See Also

Discover More
Back to Top