XD Inc
HKEX:2400

Watchlist Manager
XD Inc Logo
XD Inc
HKEX:2400
Watchlist
Price: 25.35 HKD -3.24% Market Closed
Market Cap: 12.2B HKD
Have any thoughts about
XD Inc?
Write Note

Relative Value

The Relative Value of one XD Inc stock under the Base Case scenario is 16.79 HKD. Compared to the current market price of 25.35 HKD, XD Inc is Overvalued by 34%.

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.

Relative Value
Base Case
16.79 HKD
Overvaluation 34%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
31
vs Industry
30
Median 3Y
2.6
Median 5Y
1.9
Industry
1.5
Forward
2.2
vs History
3
vs Industry
Median 3Y
-17.9
Median 5Y
-82.3
Industry
17.3
Forward
186.1
vs History
9
vs Industry
10
Median 3Y
-22.9
Median 5Y
-270.3
Industry
11.4
vs History
vs Industry
Median 3Y
-17.3
Median 5Y
-31.8
Industry
15.9
vs History
37
vs Industry
11
Median 3Y
4.4
Median 5Y
4.9
Industry
1.7
vs History
27
vs Industry
41
Median 3Y
1.9
Median 5Y
0.9
Industry
1.5
Forward
1.8
vs History
32
vs Industry
47
Median 3Y
3.4
Median 5Y
1.5
Industry
3.3
vs History
3
vs Industry
9
Median 3Y
-9
Median 5Y
-25.7
Industry
8.7
Forward
9.1
vs History
13
vs Industry
0
Median 3Y
-7.3
Median 5Y
-24
Industry
12
Forward
13.7
vs History
6
vs Industry
16
Median 3Y
-17.6
Median 5Y
-91.4
Industry
10.5
vs History
6
vs Industry
17
Median 3Y
-13.3
Median 5Y
-28.1
Industry
13.2
vs History
45
vs Industry
9
Median 3Y
7.6
Median 5Y
8.2
Industry
1.4

Multiples Across Competitors

Competitors Multiples
XD 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
CN
XD Inc
HKEX:2400
12.2B HKD 2.9 355.7 65.6 65.6
US
Activision Blizzard Inc
LSE:0H8X
74.1B USD 8.5 34.2 24.6 28.9
SG
Sea Ltd
NYSE:SE
64.9B USD 4.2 662.8 84.5 208.8
JP
Nintendo Co Ltd
TSE:7974
9.7T JPY 6.9 29.5 19.9 20.7
CN
NetEase Inc
NASDAQ:NTES
55.3B USD 3.8 14.5 9.3 10
US
Electronic Arts Inc
NASDAQ:EA
43.6B USD 5.8 41.3 21.9 28.1
US
Take-Two Interactive Software Inc
NASDAQ:TTWO
33.1B USD 6 -9.1 57.7 -72.1
US
Roblox Corp
NYSE:RBLX
32.6B USD 9.7 -31.3 -33.1 -26.6
JP
Konami Holdings Corp
TSE:9766
2T JPY 5.3 30.6 15.8 20.1
JP
Nexon Co Ltd
TSE:3659
1.8T JPY 3.9 28.8 8.4 9
KR
Krafton Inc
KRX:259960
14T KRW 5.3 17.4 8.5 9.3

See Also

Discover More
Back to Top