Netmarble Corp
KRX:251270

Watchlist Manager
Netmarble Corp Logo
Netmarble Corp
KRX:251270
Watchlist
Price: 52 900 KRW Market Closed
Market Cap: 4.5T KRW
Have any thoughts about
Netmarble Corp?
Write Note

Relative Value

The Relative Value of one Netmarble Corp stock under the Base Case scenario is 59 872.24 KRW. Compared to the current market price of 52 900 KRW, Netmarble Corp is Undervalued by 12%.

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
59 872.24 KRW
Undervaluation 12%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
88
vs Industry
35
Median 3Y
1.9
Median 5Y
2.6
Industry
1.5
Forward
1.5
vs History
3
vs Industry
Median 3Y
-6.4
Median 5Y
34.6
Industry
17.9
Forward
17.4
vs History
42
vs Industry
Median 3Y
-15.6
Median 5Y
19.5
Industry
11.5
vs History
vs Industry
Median 3Y
-5.6
Median 5Y
4.9
Industry
15.7
vs History
85
vs Industry
56
Median 3Y
0.9
Median 5Y
1.2
Industry
1.7
vs History
90
vs Industry
28
Median 3Y
2.4
Median 5Y
2.6
Industry
1.6
Forward
2
vs History
vs Industry
Median 3Y
0
Median 5Y
0
Industry
3.3
vs History
98
vs Industry
7
Median 3Y
36.3
Median 5Y
29.3
Industry
8.7
Forward
14.6
vs History
60
vs Industry
Median 3Y
-42.2
Median 5Y
32.3
Industry
12.2
Forward
24.8
vs History
23
vs Industry
Median 3Y
-20.5
Median 5Y
18.6
Industry
10.6
vs History
36
vs Industry
Median 3Y
-15.7
Median 5Y
19.2
Industry
13.4
vs History
84
vs Industry
56
Median 3Y
0.8
Median 5Y
0.9
Industry
1.4

Multiples Across Competitors

Competitors Multiples
Netmarble 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
Netmarble Corp
KRX:251270
4.3T KRW 1.6 220.7 15.6 28
US
Activision Blizzard Inc
LSE:0H8X
74.1B USD 8.5 34.2 24.6 28.9
JP
Nintendo Co Ltd
TSE:7974
10.6T JPY 7.6 32.4 22.4 23.2
SG
Sea Ltd
NYSE:SE
63.5B USD 4.1 653.3 82.7 204.2
CN
NetEase Inc
NASDAQ:NTES
59.4B USD 4.1 15.7 10.3 11.2
US
Roblox Corp
NYSE:RBLX
39.4B USD 11.7 -37.9 -40.4 -32.5
US
Electronic Arts Inc
NASDAQ:EA
38.9B USD 5.2 37.2 19.5 25
US
Take-Two Interactive Software Inc
NASDAQ:TTWO
31.9B USD 5.9 -8.8 55.8 -69.6
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 9.3 10
KR
Krafton Inc
KRX:259960
14T KRW 5.3 17.5 8.6 9.4
P/E Multiple
Earnings Growth P/E to Growth
KR
Netmarble Corp
KRX:251270
Average P/E: 119
220.7
N/A N/A
US
A
Activision Blizzard Inc
LSE:0H8X
34.2
151%
0.2
JP
Nintendo Co Ltd
TSE:7974
32.4
8%
3.9
SG
Sea Ltd
NYSE:SE
653.3
1 297%
0.5
CN
NetEase Inc
NASDAQ:NTES
15.7
32%
0.5
US
Roblox Corp
NYSE:RBLX
Negative Multiple: -37.9 N/A N/A
US
Electronic Arts Inc
NASDAQ:EA
37.2
100%
0.4
US
Take-Two Interactive Software Inc
NASDAQ:TTWO
Negative Multiple: -8.8 N/A N/A
JP
Konami Holdings Corp
TSE:9766
29.4
57%
0.5
JP
N
Nexon Co Ltd
TSE:3659
31
117%
0.3
KR
Krafton Inc
KRX:259960
17.5
84%
0.2
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
KR
Netmarble Corp
KRX:251270
Average EV/EBITDA: 26.4
15.6
275%
0.1
US
A
Activision Blizzard Inc
LSE:0H8X
24.6
119%
0.2
JP
Nintendo Co Ltd
TSE:7974
22.4
7%
3.2
SG
Sea Ltd
NYSE:SE
82.7
413%
0.2
CN
NetEase Inc
NASDAQ:NTES
10.3
32%
0.3
US
Roblox Corp
NYSE:RBLX
Negative Multiple: -40.4 N/A N/A
US
Electronic Arts Inc
NASDAQ:EA
19.5
62%
0.3
US
Take-Two Interactive Software Inc
NASDAQ:TTWO
55.8
224%
0.2
JP
Konami Holdings Corp
TSE:9766
15.1
34%
0.4
JP
N
Nexon Co Ltd
TSE:3659
9.3
29%
0.3
KR
Krafton Inc
KRX:259960
8.6
77%
0.1
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
KR
Netmarble Corp
KRX:251270
Average EV/EBIT: 39.9
28
N/A N/A
US
A
Activision Blizzard Inc
LSE:0H8X
28.9
153%
0.2
JP
Nintendo Co Ltd
TSE:7974
23.2
N/A N/A
SG
Sea Ltd
NYSE:SE
204.2
650%
0.3
CN
NetEase Inc
NASDAQ:NTES
11.2
36%
0.3
US
Roblox Corp
NYSE:RBLX
Negative Multiple: -32.5 N/A N/A
US
Electronic Arts Inc
NASDAQ:EA
25
89%
0.3
US
Take-Two Interactive Software Inc
NASDAQ:TTWO
Negative Multiple: -69.6 N/A N/A
JP
Konami Holdings Corp
TSE:9766
19
N/A N/A
JP
N
Nexon Co Ltd
TSE:3659
10
N/A N/A
KR
Krafton Inc
KRX:259960
9.4
88%
0.1

See Also

Discover More
Back to Top