S

Shift Up Corp
KRX:462870

Watchlist Manager
Shift Up Corp
KRX:462870
Watchlist
Price: 61 300 KRW 0.49% Market Closed
Market Cap: 3.6T KRW
Have any thoughts about
Shift Up Corp?
Write Note

Relative Value

The Relative Value of one Shift Up Corp stock under the Base Case scenario is 32 074.46 KRW. Compared to the current market price of 61 300 KRW, Shift Up Corp is Overvalued by 48%.

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
32 074.46 KRW
Overvaluation 48%
Relative Value
Price
S
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
14
vs Industry
Median 3Y
12.5
Median 5Y
12.5
Industry
1.5
Forward
16.1
vs History
14
vs Industry
Median 3Y
21.3
Median 5Y
21.3
Industry
17.9
Forward
25
vs History
14
vs Industry
Median 3Y
15.3
Median 5Y
15.3
Industry
11.5
vs History
14
vs Industry
Median 3Y
16
Median 5Y
16
Industry
15.7
vs History
42
vs Industry
Median 3Y
5.1
Median 5Y
5.1
Industry
1.7
vs History
14
vs Industry
Median 3Y
10.1
Median 5Y
10.1
Industry
1.6
Forward
13.3
vs History
vs Industry
Median 3Y
0
Median 5Y
0
Industry
3.3
vs History
14
vs Industry
Median 3Y
15
Median 5Y
15
Industry
8.7
Forward
19.2
vs History
14
vs Industry
Median 3Y
15.4
Median 5Y
15.4
Industry
12.2
Forward
19.7
vs History
14
vs Industry
Median 3Y
12.4
Median 5Y
12.4
Industry
10.6
vs History
14
vs Industry
Median 3Y
12.8
Median 5Y
12.8
Industry
13.4
vs History
42
vs Industry
Median 3Y
33.1
Median 5Y
33.1
Industry
1.4

Multiples Across Competitors

Competitors Multiples
Shift Up 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
Shift Up Corp
KRX:462870
3.6T KRW 13.5 23.1 16.6 17
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
S
Shift Up Corp
KRX:462870
Average P/E: 97.1
23.1
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
S
Shift Up Corp
KRX:462870
Average EV/EBITDA: 26.5
16.6
N/A N/A
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
S
Shift Up Corp
KRX:462870
Average EV/EBIT: 38.6
17
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