A

Activision Blizzard Inc
LSE:0H8X

Watchlist Manager
Activision Blizzard Inc
LSE:0H8X
Watchlist
Price: 94.25 USD Market Closed
Market Cap: 73.7B USD
Have any thoughts about
Activision Blizzard Inc?
Write Note

Relative Value

The Relative Value of one 0H8X stock under the Base Case scenario is 67.01 USD. Compared to the current market price of 94.25 USD, Activision Blizzard Inc is Overvalued by 29%.

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.

0H8X Relative Value
Base Case
67.01 USD
Overvaluation 29%
Relative Value
Price
A
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
11
vs Industry
Median 3Y
7.9
Median 5Y
7.9
Industry
1.5
Forward
7.5
vs History
14
vs Industry
Median 3Y
34.3
Median 5Y
32.3
Industry
17.4
Forward
21.9
vs History
23
vs Industry
Median 3Y
29.1
Median 5Y
28.9
Industry
11.3
vs History
20
vs Industry
Median 3Y
30.3
Median 5Y
29.1
Industry
15.8
vs History
28
vs Industry
Median 3Y
3.5
Median 5Y
3.6
Industry
1.7
vs History
17
vs Industry
Median 3Y
7
Median 5Y
7.1
Industry
1.5
Forward
6.5
vs History
15
vs Industry
Median 3Y
9.8
Median 5Y
10
Industry
3.3
vs History
6
vs Industry
Median 3Y
23.9
Median 5Y
20.8
Industry
8.9
Forward
17.1
vs History
7
vs Industry
Median 3Y
28.1
Median 5Y
24.6
Industry
12.2
Forward
17.9
vs History
30
vs Industry
Median 3Y
25.4
Median 5Y
25.4
Industry
10.6
vs History
31
vs Industry
Median 3Y
26.4
Median 5Y
26.4
Industry
13.6
vs History
14
vs Industry
Median 3Y
3.9
Median 5Y
4
Industry
1.4

Multiples Across Competitors

0H8X Competitors Multiples
Activision Blizzard Inc Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
US
Activision Blizzard Inc
LSE:0H8X
74.1B USD 8.5 34.2 24.6 28.9
SG
Sea Ltd
NYSE:SE
63.9B USD 4.4 -318.3 153.7 -2 087
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
42.6B USD 5.8 40.7 21.4 27.4
US
Roblox Corp
NYSE:RBLX
36B USD 10.7 -34.6 -36.7 -29.5
US
Take-Two Interactive Software Inc
NASDAQ:TTWO
31.4B USD 5.8 -8.7 55 -68.6
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
JP
Capcom Co Ltd
TSE:9697
1.4T JPY 9.8 38.5 24.8 27.2
P/E Multiple
Earnings Growth
US
A
Activision Blizzard Inc
LSE:0H8X
Average P/E: 28.4
34.2
151%
SG
Sea Ltd
NYSE:SE
Negative Multiple: -318.3
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: -34.6 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%
JP
Capcom Co Ltd
TSE:9697
38.5
42%
EV/EBIT Multiple
EBIT Growth
US
A
Activision Blizzard Inc
LSE:0H8X
Average EV/EBIT: 19.2
28.9
153%
SG
Sea Ltd
NYSE:SE
Negative Multiple: -2 087
506%
JP
Nintendo Co Ltd
TSE:7974
19
N/A
CN
NetEase Inc
NASDAQ:NTES
8.6
37%
US
Electronic Arts Inc
NASDAQ:EA
27.4
85%
US
Roblox Corp
NYSE:RBLX
Negative Multiple: -29.5 N/A
US
Take-Two Interactive Software Inc
NASDAQ:TTWO
Negative Multiple: -68.6 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%
JP
Capcom Co Ltd
TSE:9697
27.2
N/A

See Also

Discover More
Back to Top