Netmarble Corp
KRX:251270

Watchlist Manager
Netmarble Corp Logo
Netmarble Corp
KRX:251270
Watchlist
Price: 50 400 KRW -0.4% Market Closed
Market Cap: 4.1T 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 63 354.97 KRW. Compared to the current market price of 50 400 KRW, Netmarble Corp is Undervalued by 20%.

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
63 354.97 KRW
Undervaluation 20%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
82
vs Industry
35
Median 3Y
1.9
Median 5Y
3
Industry
1.5
Forward
1.5
vs History
vs Industry
Median 3Y
-7
Median 5Y
32.2
Industry
17.4
Forward
17.4
vs History
4
vs Industry
Median 3Y
-15.6
Median 5Y
19.5
Industry
11.3
vs History
vs Industry
Median 3Y
-5.6
Median 5Y
5.4
Industry
15.8
vs History
76
vs Industry
56
Median 3Y
1
Median 5Y
1.4
Industry
1.7
vs History
84
vs Industry
28
Median 3Y
2.5
Median 5Y
2.6
Industry
1.5
Forward
1.9
vs History
vs Industry
Median 3Y
0
Median 5Y
0
Industry
3.3
vs History
85
vs Industry
7
Median 3Y
36.3
Median 5Y
29.3
Industry
8.9
Forward
14.1
vs History
23
vs Industry
Median 3Y
-42.2
Median 5Y
36.3
Industry
12.2
Forward
24.7
vs History
4
vs Industry
Median 3Y
-20.5
Median 5Y
18.6
Industry
10.6
vs History
vs Industry
Median 3Y
-16.5
Median 5Y
-12.7
Industry
13.6
vs History
73
vs Industry
56
Median 3Y
0.8
Median 5Y
1
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
4.1T KRW 1.6 -189.8 19.2 48.1
US
Activision Blizzard Inc
LSE:0H8X
74.1B USD 8.5 34.2 24.6 28.9
SG
Sea Ltd
NYSE:SE
62.1B USD 4.3 -309.9 149.3 -2 028.2
JP
Nintendo Co Ltd
TSE:7974
9.7T JPY 6.7 24.9 18.1 19
CN
NetEase Inc
NASDAQ:NTES
49.8B USD 3.4 12.5 7.9 8.6
US
Electronic Arts Inc
NASDAQ:EA
42.7B USD 5.7 40.7 21.4 27.5
US
Roblox Corp
NYSE:RBLX
35.9B USD 10.7 -34.7 -36.6 -29.5
US
Take-Two Interactive Software Inc
NASDAQ:TTWO
31.5B USD 5.8 -8.7 55 -68.7
JP
Nexon Co Ltd
TSE:3659
2.1T JPY 4.9 31 11.3 12.1
JP
Konami Holdings Corp
TSE:9766
2T JPY 5.2 30.5 15.7 20
KR
Krafton Inc
KRX:259960
13.4T KRW 5.7 15.1 9.2 10.2
P/E Multiple
Earnings Growth
KR
Netmarble Corp
KRX:251270
Average P/E: 27
Negative Multiple: -189.8
N/A
US
A
Activision Blizzard Inc
LSE:0H8X
34.2
151%
SG
Sea Ltd
NYSE:SE
Negative Multiple: -309.9
1 168%
JP
Nintendo Co Ltd
TSE:7974
24.9
-3%
CN
NetEase Inc
NASDAQ:NTES
12.5
32%
US
Electronic Arts Inc
NASDAQ:EA
40.7
102%
US
Roblox Corp
NYSE:RBLX
Negative Multiple: -34.7 N/A
US
Take-Two Interactive Software Inc
NASDAQ:TTWO
Negative Multiple: -8.7 N/A
JP
N
Nexon Co Ltd
TSE:3659
31
117%
JP
Konami Holdings Corp
TSE:9766
30.5
49%
KR
Krafton Inc
KRX:259960
15.1
84%
EV/EBIT Multiple
EBIT Growth
KR
Netmarble Corp
KRX:251270
Average EV/EBIT: 21.8
48.1
N/A
US
A
Activision Blizzard Inc
LSE:0H8X
28.9
153%
SG
Sea Ltd
NYSE:SE
Negative Multiple: -2 028.2
506%
JP
Nintendo Co Ltd
TSE:7974
19
N/A
CN
NetEase Inc
NASDAQ:NTES
8.6
37%
US
Electronic Arts Inc
NASDAQ:EA
27.5
85%
US
Roblox Corp
NYSE:RBLX
Negative Multiple: -29.5 N/A
US
Take-Two Interactive Software Inc
NASDAQ:TTWO
Negative Multiple: -68.7 N/A
JP
N
Nexon Co Ltd
TSE:3659
12.1
N/A
JP
Konami Holdings Corp
TSE:9766
20
N/A
KR
Krafton Inc
KRX:259960
10.2
75%

See Also

Discover More
Back to Top