DoubleDown Interactive Co Ltd
NASDAQ:DDI

Watchlist Manager
DoubleDown Interactive Co Ltd Logo
DoubleDown Interactive Co Ltd
NASDAQ:DDI
Watchlist
Price: 10.79 USD 1.79% Market Closed
Market Cap: 534.7m USD
Have any thoughts about
DoubleDown Interactive Co Ltd?
Write Note

Relative Value

The Relative Value of one DDI stock under the Base Case scenario is 10.33 USD. Compared to the current market price of 10.79 USD, DoubleDown Interactive Co Ltd is Overvalued by 4%.

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.

DDI Relative Value
Base Case
10.33 USD
Overvaluation 4%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
17
vs Industry
37
Median 3Y
1.6
Median 5Y
1.6
Industry
1.5
Forward
1.5
vs History
36
vs Industry
43
Median 3Y
5.1
Median 5Y
5.1
Industry
17.9
Forward
4.6
vs History
53
vs Industry
22
Median 3Y
5.7
Median 5Y
5.7
Industry
11.5
vs History
51
vs Industry
24
Median 3Y
5.9
Median 5Y
6
Industry
15.7
vs History
17
vs Industry
63
Median 3Y
0.7
Median 5Y
0.7
Industry
1.7
vs History
24
vs Industry
57
Median 3Y
0.8
Median 5Y
0.8
Industry
1.6
Forward
0.6
vs History
24
vs Industry
64
Median 3Y
1.2
Median 5Y
1.2
Industry
3.3
vs History
46
vs Industry
54
Median 3Y
2.4
Median 5Y
2.4
Industry
8.7
Forward
1.4
vs History
46
vs Industry
49
Median 3Y
2.5
Median 5Y
2.5
Industry
12.2
Forward
1.4
vs History
58
vs Industry
38
Median 3Y
3.1
Median 5Y
3.2
Industry
10.6
vs History
58
vs Industry
37
Median 3Y
3.1
Median 5Y
3.2
Industry
13.4
vs History
17
vs Industry
67
Median 3Y
0.5
Median 5Y
0.5
Industry
1.4

Multiples Across Competitors

DDI Competitors Multiples
DoubleDown Interactive Co Ltd 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
DoubleDown Interactive Co Ltd
NASDAQ:DDI
534.7m USD 1.6 4.7 1.4 1.4
US
Activision Blizzard Inc
LSE:0H8X
74.1B USD 8.5 34.2 24.6 28.9
JP
Nintendo Co Ltd
TSE:7974
10.8T JPY 7.7 32.9 22.8 23.7
SG
Sea Ltd
NYSE:SE
63B USD 4.1 647.4 81.9 202.3
CN
NetEase Inc
NASDAQ:NTES
59.5B USD 4.1 15.8 10.4 11.2
US
Electronic Arts Inc
NASDAQ:EA
39.2B USD 5.3 37.5 19.6 25.2
US
Roblox Corp
NYSE:RBLX
39.3B USD 11.7 -37.8 -40.2 -32.3
US
Take-Two Interactive Software Inc
NASDAQ:TTWO
32.8B USD 6 -9.1 57.3 -71.5
JP
Konami Holdings Corp
TSE:9766
2T JPY 5.2 29.3 15.1 18.9
JP
Nexon Co Ltd
TSE:3659
1.9T JPY 4.3 31.9 9.7 10.4
KR
Krafton Inc
KRX:259960
14T KRW 5.3 17.4 8.5 9.3
P/E Multiple
Earnings Growth P/E to Growth
KR
DoubleDown Interactive Co Ltd
NASDAQ:DDI
Average P/E: 94.6
4.7
14%
0.3
US
A
Activision Blizzard Inc
LSE:0H8X
34.2
151%
0.2
JP
Nintendo Co Ltd
TSE:7974
32.9
8%
4
SG
Sea Ltd
NYSE:SE
647.4
1 297%
0.5
CN
NetEase Inc
NASDAQ:NTES
15.8
32%
0.5
US
Electronic Arts Inc
NASDAQ:EA
37.5
100%
0.4
US
Roblox Corp
NYSE:RBLX
Negative Multiple: -37.8 N/A N/A
US
Take-Two Interactive Software Inc
NASDAQ:TTWO
Negative Multiple: -9.1 N/A N/A
JP
Konami Holdings Corp
TSE:9766
29.3
57%
0.5
JP
N
Nexon Co Ltd
TSE:3659
31.9
117%
0.3
KR
Krafton Inc
KRX:259960
17.4
84%
0.2
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
KR
DoubleDown Interactive Co Ltd
NASDAQ:DDI
Average EV/EBITDA: 25.1
1.4
16%
0.1
US
A
Activision Blizzard Inc
LSE:0H8X
24.6
119%
0.2
JP
Nintendo Co Ltd
TSE:7974
22.8
7%
3.3
SG
Sea Ltd
NYSE:SE
81.9
413%
0.2
CN
NetEase Inc
NASDAQ:NTES
10.4
32%
0.3
US
Electronic Arts Inc
NASDAQ:EA
19.6
62%
0.3
US
Roblox Corp
NYSE:RBLX
Negative Multiple: -40.2 N/A N/A
US
Take-Two Interactive Software Inc
NASDAQ:TTWO
57.3
224%
0.3
JP
Konami Holdings Corp
TSE:9766
15.1
34%
0.4
JP
N
Nexon Co Ltd
TSE:3659
9.7
29%
0.3
KR
Krafton Inc
KRX:259960
8.5
77%
0.1
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
KR
DoubleDown Interactive Co Ltd
NASDAQ:DDI
Average EV/EBIT: 36.8
1.4
18%
0.1
US
A
Activision Blizzard Inc
LSE:0H8X
28.9
153%
0.2
JP
Nintendo Co Ltd
TSE:7974
23.7
N/A N/A
SG
Sea Ltd
NYSE:SE
202.3
650%
0.3
CN
NetEase Inc
NASDAQ:NTES
11.2
36%
0.3
US
Electronic Arts Inc
NASDAQ:EA
25.2
89%
0.3
US
Roblox Corp
NYSE:RBLX
Negative Multiple: -32.3 N/A N/A
US
Take-Two Interactive Software Inc
NASDAQ:TTWO
Negative Multiple: -71.5 N/A N/A
JP
Konami Holdings Corp
TSE:9766
18.9
N/A N/A
JP
N
Nexon Co Ltd
TSE:3659
10.4
N/A N/A
KR
Krafton Inc
KRX:259960
9.3
88%
0.1

See Also

Discover More
Back to Top