Team17 Group PLC
LSE:TM17

Watchlist Manager
Team17 Group PLC Logo
Team17 Group PLC
LSE:TM17
Watchlist
Price: 222 GBX -0.89% Market Closed
Market Cap: 319.5m GBX
Have any thoughts about
Team17 Group PLC?
Write Note

Relative Value

The Relative Value of one TM17 stock under the Base Case scenario is 331.61 GBX. Compared to the current market price of 222 GBX, Team17 Group PLC is Undervalued by 33%.

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.

TM17 Relative Value
Base Case
331.61 GBX
Undervaluation 33%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
95
vs Industry
27
Median 3Y
3.8
Median 5Y
6.6
Industry
1.5
Forward
2
vs History
vs Industry
25
Median 3Y
23.7
Median 5Y
28.2
Industry
17.4
Forward
10.4
vs History
92
vs Industry
32
Median 3Y
11
Median 5Y
17.8
Industry
11.3
vs History
73
vs Industry
7
Median 3Y
50
Median 5Y
49
Industry
15.8
vs History
95
vs Industry
38
Median 3Y
2.1
Median 5Y
4.8
Industry
1.7
vs History
95
vs Industry
29
Median 3Y
3.4
Median 5Y
6
Industry
1.5
Forward
1.7
vs History
95
vs Industry
26
Median 3Y
6.8
Median 5Y
12.2
Industry
3.3
vs History
84
vs Industry
38
Median 3Y
9.8
Median 5Y
13.4
Industry
8.9
Forward
6.5
vs History
28
vs Industry
28
Median 3Y
16.5
Median 5Y
23.2
Industry
12.2
Forward
7.5
vs History
95
vs Industry
33
Median 3Y
10
Median 5Y
16.3
Industry
10.6
vs History
82
vs Industry
0
Median 3Y
53.2
Median 5Y
47.2
Industry
13.6
vs History
95
vs Industry
31
Median 3Y
2.2
Median 5Y
7
Industry
1.4

Multiples Across Competitors

TM17 Competitors Multiples
Team17 Group PLC Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
UK
Team17 Group PLC
LSE:TM17
323.7m GBP 1.9 -1 101 7.5 32.8
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
UK
Team17 Group PLC
LSE:TM17
Average P/E: 27
Negative Multiple: -1 101
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
UK
Team17 Group PLC
LSE:TM17
Average EV/EBIT: 19.9
32.8
21%
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