W

Wemade Co Ltd
KOSDAQ:112040

Watchlist Manager
Wemade Co Ltd
KOSDAQ:112040
Watchlist
Price: 41 550 KRW 2.72% Market Closed
Market Cap: 1.4T KRW
Have any thoughts about
Wemade Co Ltd?
Write Note

Relative Value

The Relative Value of one Wemade Co Ltd stock under the Base Case scenario is 64 385.26 KRW. Compared to the current market price of 41 550 KRW, Wemade Co Ltd is Undervalued by 35%.

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
64 385.26 KRW
Undervaluation 35%
Relative Value
Price
W
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
79
vs Industry
36
Median 3Y
3.1
Median 5Y
2.8
Industry
1.5
Forward
1.9
vs History
vs Industry
Median 3Y
-6
Median 5Y
-6.7
Industry
17.3
Forward
-748
vs History
vs Industry
9
Median 3Y
-9.1
Median 5Y
-6.1
Industry
11.4
vs History
vs Industry
4
Median 3Y
10.3
Median 5Y
-4.1
Industry
15.9
vs History
14
vs Industry
7
Median 3Y
5.6
Median 5Y
3.7
Industry
1.7
vs History
77
vs Industry
40
Median 3Y
2.6
Median 5Y
2.3
Industry
1.5
Forward
1.6
vs History
vs Industry
Median 3Y
0
Median 5Y
0
Industry
3.3
vs History
vs Industry
Median 3Y
-10.4
Median 5Y
-10.4
Industry
8.7
Forward
-60.1
vs History
vs Industry
Median 3Y
-8.2
Median 5Y
-8.2
Industry
12
Forward
-75.4
vs History
vs Industry
10
Median 3Y
-7.1
Median 5Y
-3.9
Industry
10.5
vs History
vs Industry
7
Median 3Y
-7
Median 5Y
-3.8
Industry
13.2
vs History
60
vs Industry
52
Median 3Y
1.3
Median 5Y
1.1
Industry
1.4

Multiples Across Competitors

Competitors Multiples
Wemade Co 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
KR
Wemade Co Ltd
KOSDAQ:112040
1.4T KRW 2.1 -7.3 -16.2 -14.7
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 4.2 667.4 84.5 208.8
JP
Nintendo Co Ltd
TSE:7974
9.5T JPY 6.8 29 19.5 20.2
CN
NetEase Inc
NASDAQ:NTES
56.5B USD 3.9 14.9 9.6 10.4
US
Electronic Arts Inc
NASDAQ:EA
43.7B USD 5.9 41.7 21.9 28.1
US
Take-Two Interactive Software Inc
NASDAQ:TTWO
33B USD 6.1 -9.1 57.6 -71.9
US
Roblox Corp
NYSE:RBLX
32.6B USD 9.7 -31.4 -33.2 -26.7
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 4 29.9 8.9 9.5
KR
Krafton Inc
KRX:259960
14T KRW 5.9 15.7 9.7 10.8
P/E Multiple
Earnings Growth
KR
W
Wemade Co Ltd
KOSDAQ:112040
Average P/E: 107.9
Negative Multiple: -7.3
N/A
US
A
Activision Blizzard Inc
LSE:0H8X
34.2
151%
SG
Sea Ltd
NYSE:SE
667.4
1 168%
JP
Nintendo Co Ltd
TSE:7974
29
-3%
CN
NetEase Inc
NASDAQ:NTES
14.9
32%
US
Electronic Arts Inc
NASDAQ:EA
41.7
102%
US
Take-Two Interactive Software Inc
NASDAQ:TTWO
Negative Multiple: -9.1 N/A
US
Roblox Corp
NYSE:RBLX
Negative Multiple: -31.4 N/A
JP
Konami Holdings Corp
TSE:9766
30.6
49%
JP
N
Nexon Co Ltd
TSE:3659
29.9
117%
KR
Krafton Inc
KRX:259960
15.7
84%
EV/EBIT Multiple
EBIT Growth
KR
W
Wemade Co Ltd
KOSDAQ:112040
Average EV/EBIT: 42.1
Negative Multiple: -14.7
N/A
US
A
Activision Blizzard Inc
LSE:0H8X
28.9
153%
SG
Sea Ltd
NYSE:SE
208.8
506%
JP
Nintendo Co Ltd
TSE:7974
20.2
N/A
CN
NetEase Inc
NASDAQ:NTES
10.4
37%
US
Electronic Arts Inc
NASDAQ:EA
28.1
85%
US
Take-Two Interactive Software Inc
NASDAQ:TTWO
Negative Multiple: -71.9 N/A
US
Roblox Corp
NYSE:RBLX
Negative Multiple: -26.7 N/A
JP
Konami Holdings Corp
TSE:9766
20.1
N/A
JP
N
Nexon Co Ltd
TSE:3659
9.5
N/A
KR
Krafton Inc
KRX:259960
10.8
75%

See Also

Discover More
Back to Top