Devolver Digital Inc
LSE:DEVO

Watchlist Manager
Devolver Digital Inc Logo
Devolver Digital Inc
LSE:DEVO
Watchlist
Price: 26 GBX 1.96% Market Closed
Market Cap: 121.9m GBX
Have any thoughts about
Devolver Digital Inc?
Write Note

Relative Value

The Relative Value of one DEVO stock under the Base Case scenario is 34.64 GBX. Compared to the current market price of 26 GBX, Devolver Digital Inc is Undervalued by 25%.

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.

DEVO Relative Value
Base Case
34.64 GBX
Undervaluation 25%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
50
vs Industry
33
Median 3Y
1.5
Median 5Y
1.5
Industry
1.5
Forward
0
vs History
vs Industry
Median 3Y
-5.1
Median 5Y
-5.1
Industry
17.3
Forward
0.3
vs History
28
vs Industry
43
Median 3Y
4.5
Median 5Y
4.5
Industry
11.4
vs History
vs Industry
Median 3Y
-42.1
Median 5Y
-42.1
Industry
15.9
vs History
57
vs Industry
49
Median 3Y
1.1
Median 5Y
1.1
Industry
1.7
vs History
vs Industry
Median 3Y
-57
Median 5Y
-57
Industry
1.5
Forward
-0.3
vs History
vs Industry
Median 3Y
-169.3
Median 5Y
-169.3
Industry
3.3
vs History
vs Industry
Median 3Y
-71.9
Median 5Y
-71.9
Industry
8.7
Forward
-4.8
vs History
47
vs Industry
1
Median 3Y
339.9
Median 5Y
339.9
Industry
12
Forward
-7.8
vs History
vs Industry
Median 3Y
-253.3
Median 5Y
-253.3
Industry
10.5
vs History
47
vs Industry
0
Median 3Y
279.8
Median 5Y
279.8
Industry
13.2
vs History
vs Industry
Median 3Y
-40.6
Median 5Y
-40.6
Industry
1.4

Multiples Across Competitors

DEVO Competitors Multiples
Devolver Digital 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
Devolver Digital Inc
LSE:DEVO
115m GBP 1.4 -20.3 -616.5 340.7
US
Activision Blizzard Inc
LSE:0H8X
74.1B USD 8.5 34.2 24.6 28.9
SG
Sea Ltd
NYSE:SE
64.9B USD 4.2 667.4 84.5 208.8
JP
Nintendo Co Ltd
TSE:7974
9.5T JPY 6.8 29 19.5 20.2
CN
NetEase Inc
NASDAQ:NTES
56.5B USD 3.9 14.9 9.6 10.4
US
Electronic Arts Inc
NASDAQ:EA
43.7B USD 5.9 41.7 21.9 28.1
US
Take-Two Interactive Software Inc
NASDAQ:TTWO
33B USD 6.1 -9.1 57.6 -71.9
US
Roblox Corp
NYSE:RBLX
32.6B USD 9.7 -31.4 -33.2 -26.7
JP
Konami Holdings Corp
TSE:9766
2T JPY 5.3 30.6 15.8 20.1
JP
Nexon Co Ltd
TSE:3659
1.8T JPY 4 29.9 8.9 9.5
KR
Krafton Inc
KRX:259960
14T KRW 5.9 15.7 9.7 10.8
P/E Multiple
Earnings Growth
US
Devolver Digital Inc
LSE:DEVO
Average P/E: 107.9
Negative Multiple: -20.3
N/A
US
A
Activision Blizzard Inc
LSE:0H8X
34.2
151%
SG
Sea Ltd
NYSE:SE
667.4
1 168%
JP
Nintendo Co Ltd
TSE:7974
29
-3%
CN
NetEase Inc
NASDAQ:NTES
14.9
32%
US
Electronic Arts Inc
NASDAQ:EA
41.7
102%
US
Take-Two Interactive Software Inc
NASDAQ:TTWO
Negative Multiple: -9.1 N/A
US
Roblox Corp
NYSE:RBLX
Negative Multiple: -31.4 N/A
JP
Konami Holdings Corp
TSE:9766
30.6
49%
JP
N
Nexon Co Ltd
TSE:3659
29.9
117%
KR
Krafton Inc
KRX:259960
15.7
84%

See Also

Discover More
Back to Top