D

Devsisters Corp
KOSDAQ:194480

Watchlist Manager
Devsisters Corp
KOSDAQ:194480
Watchlist
Price: 35 650 KRW -6.43% Market Closed
Market Cap: ₩432.4B

Relative Value

The Relative Value of one Devsisters Corp stock under the Base Case scenario is 42 030.18 KRW. Compared to the current market price of 35 650 KRW, Devsisters Corp is Undervalued by 15%.

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
42 030.18 KRW
Undervaluation 15%
Relative Value
Price
D
Worst Case
Base Case
Best Case

Multiples Across Competitors

Competitors Multiples
Devsisters Corp 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
Devsisters Corp
KOSDAQ:194480
432.4B KRW 1.5 21.9 11.1 16.7
CN
NetEase Inc
NASDAQ:NTES
76.3B USD 4.7 15.6 9.7 10.3
US
Activision Blizzard Inc
LSE:0H8X
74.1B USD 8.5 34.2 24.6 28.9
SG
Sea Ltd
NYSE:SE
68B USD 3.2 47.9 37.3 37.3
JP
Nintendo Co Ltd
TSE:7974
10T JPY 4.7 25 21.9 23
US
Electronic Arts Inc
NASDAQ:EA
50.1B USD 6.9 73.7 37.2 49.1
US
Roblox Corp
NYSE:RBLX
43.6B USD 8.9 -40.9 -41.3 -33.7
US
Take-Two Interactive Software Inc
NASDAQ:TTWO
37B USD 5.6 -9.3 38.2 -127.2
CN
Zhejiang Century Huatong Group Co Ltd
SZSE:002602
142.7B CNY 4.2 37.9 22.9 22.9
JP
Konami Holdings Corp
TSE:9766
2.5T JPY 5.5 29.6 15.5 19.7
JP
Nexon Co Ltd
TSE:3659
2.5T JPY 5.4 27.6 12.5 13.6
P/E Multiple
Earnings Growth PEG
KR
D
Devsisters Corp
KOSDAQ:194480
Average P/E: 34.8
21.9
28%
0.8
CN
NetEase Inc
NASDAQ:NTES
15.6
N/A N/A
US
A
Activision Blizzard Inc
LSE:0H8X
34.2
36%
1
SG
Sea Ltd
NYSE:SE
47.9
96%
0.5
JP
Nintendo Co Ltd
TSE:7974
25
31%
0.8
US
Electronic Arts Inc
NASDAQ:EA
73.7
32%
2.3
US
Roblox Corp
NYSE:RBLX
Negative Multiple: -40.9 N/A N/A
US
Take-Two Interactive Software Inc
NASDAQ:TTWO
Negative Multiple: -9.3 N/A N/A
CN
Z
Zhejiang Century Huatong Group Co Ltd
SZSE:002602
37.9
102%
0.4
JP
Konami Holdings Corp
TSE:9766
29.6
21%
1.4
JP
N
Nexon Co Ltd
TSE:3659
27.6
N/A N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
KR
D
Devsisters Corp
KOSDAQ:194480
Average EV/EBITDA: 23.1
11.1
23%
0.5
CN
NetEase Inc
NASDAQ:NTES
9.7
11%
0.9
US
A
Activision Blizzard Inc
LSE:0H8X
24.6
30%
0.8
SG
Sea Ltd
NYSE:SE
37.3
75%
0.5
JP
Nintendo Co Ltd
TSE:7974
21.9
36%
0.6
US
Electronic Arts Inc
NASDAQ:EA
37.2
19%
2
US
Roblox Corp
NYSE:RBLX
Negative Multiple: -41.3 N/A N/A
US
Take-Two Interactive Software Inc
NASDAQ:TTWO
38.2
59%
0.6
CN
Z
Zhejiang Century Huatong Group Co Ltd
SZSE:002602
22.9
54%
0.4
JP
Konami Holdings Corp
TSE:9766
15.5
15%
1
JP
N
Nexon Co Ltd
TSE:3659
12.5
N/A N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
KR
D
Devsisters Corp
KOSDAQ:194480
Average EV/EBIT: 24.6
16.7
36%
0.5
CN
NetEase Inc
NASDAQ:NTES
10.3
11%
0.9
US
A
Activision Blizzard Inc
LSE:0H8X
28.9
36%
0.8
SG
Sea Ltd
NYSE:SE
37.3
88%
0.4
JP
Nintendo Co Ltd
TSE:7974
23
N/A N/A
US
Electronic Arts Inc
NASDAQ:EA
49.1
25%
2
US
Roblox Corp
NYSE:RBLX
Negative Multiple: -33.7 N/A N/A
US
Take-Two Interactive Software Inc
NASDAQ:TTWO
Negative Multiple: -127.2 N/A N/A
CN
Z
Zhejiang Century Huatong Group Co Ltd
SZSE:002602
22.9
48%
0.5
JP
Konami Holdings Corp
TSE:9766
19.7
N/A N/A
JP
N
Nexon Co Ltd
TSE:3659
13.6
N/A N/A