I

Icandy Interactive Ltd
ASX:ICI

Watchlist Manager
Icandy Interactive Ltd
ASX:ICI
Watchlist
Price: 0.02 AUD 5.26%
Market Cap: 25.6m AUD
Have any thoughts about
Icandy Interactive Ltd?
Write Note
Section:
 

Relative Value

The Relative Value of one ICI stock under the Base Case scenario is 0.05 AUD. Compared to the current market price of 0.02 AUD, Icandy Interactive Ltd is Undervalued by 56%.

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.

ICI Relative Value
Base Case
0.05 AUD
Undervaluation 56%
Relative Value
Price
I
Worst Case
Base Case
Best Case

Valuation Multiples

0.8
P/S
P/S
Price to Sales
0.8
vs History
92
vs Industry
56
Median 3Y
2
Median 5Y
3.1
Industry
1.5
More Details
Negative
P/E
P/E
Price to Earnings
N/A
vs History
vs Industry
Median 3Y
-12.9
Median 5Y
-12.9
Industry
17.9
More Details
12.9
P/OCF
P/OCF
Price to OCF
12.9
vs History
20
vs Industry
Median 3Y
-4.8
Median 5Y
-6.3
Industry
11.5
More Details
Negative
P/FCFE
P/FCFE
Price to FCFE
N/A
vs History
vs Industry
Median 3Y
-7.1
Median 5Y
-8.9
Industry
15.7
More Details
0.4
P/B
P/B
Price to Book Value
0.4
vs History
90
vs Industry
74
Median 3Y
0.7
Median 5Y
1.6
Industry
1.7
More Details
0.8
EV/S
EV/S
Enterprise Value to Sales
0.8
vs History
92
vs Industry
57
Median 3Y
1.7
Median 5Y
2.5
Industry
1.6
More Details
1.4
EV/GP
EV/GP
Enterprise Value to Gross Profit
1.4
vs History
92
vs Industry
58
Median 3Y
3.5
Median 5Y
7.2
Industry
3.3
More Details
Negative
EV/EBITDA
EV/EBITDA
Enterprise Value to EBITDA
N/A
vs History
vs Industry
Median 3Y
-15.6
Median 5Y
-9.4
Industry
8.7
More Details
Negative
EV/EBIT
EV/EBIT
Enterprise Value to EBIT
N/A
vs History
vs Industry
Median 3Y
-15.6
Median 5Y
-9.4
Industry
12.2
More Details
11.9
EV/OCF
EV/OCF
Enterprise Value to OCF
11.9
vs History
20
vs Industry
Median 3Y
-4.2
Median 5Y
-4.9
Industry
10.6
More Details
Negative
EV/FCFF
EV/FCFF
Enterprise Value to FCFF
N/A
vs History
vs Industry
Median 3Y
-10.5
Median 5Y
-10.8
Industry
13.4
More Details
0.4
EV/IC
EV/IC
Enterprise Value to IC
0.4
vs History
90
vs Industry
74
Median 3Y
0.7
Median 5Y
2.1
Industry
1.4
More Details

Multiples Across Competitors

ICI Competitors Multiples
Icandy Interactive Ltd Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
AU
Icandy Interactive Ltd
ASX:ICI
26.2m AUD 0.8 -2.9 -18.6 -18.6
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
I
Icandy Interactive Ltd
ASX:ICI
Average P/E: 105.5
Negative Multiple: -2.9 		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
I
Icandy Interactive Ltd
ASX:ICI
Average EV/EBITDA: 27.6
Negative Multiple: -18.6 		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
I
Icandy Interactive Ltd
ASX:ICI
Average EV/EBIT: 41.1
Negative Multiple: -18.6 		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

Summary
ICI intrinsic value, competitors valuation, and company profile.
DCF Valuation
ICI stock valuation using Discount Cash Flow valuation method.
Relative Valuation
ICI stock valuation using valuation multiples.
Wall Street Estimates
ICI price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
ICI stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
Back to Top
ALPHA SPREAD
Follow us
Join more than 210,500+ value investors using Alpha Spread
Create a free account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2024 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.