DoubleDown Interactive Co Ltd
NASDAQ:DDI

Watchlist Manager
DoubleDown Interactive Co Ltd Logo
DoubleDown Interactive Co Ltd
NASDAQ:DDI
Watchlist
Price: 8.63 USD -0.46% Market Closed
Market Cap: 427.6m USD

Relative Value

The Relative Value of one DDI stock under the Base Case scenario is 11.84 USD. Compared to the current market price of 8.63 USD, DoubleDown Interactive Co Ltd is Undervalued by 27%.

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
11.84 USD
Undervaluation 27%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
94
vs Industry
44
Median 3Y
1.4
Median 5Y
1.5
Industry
1.5
Forward
1.2
vs History
67
vs Industry
44
Median 3Y
2.3
Median 5Y
3.8
Industry
17.1
Forward
3.9
vs History
83
vs Industry
52
Median 3Y
4.6
Median 5Y
5.3
Industry
11
vs History
83
vs Industry
42
Median 3Y
5
Median 5Y
5.3
Industry
15.4
vs History
94
vs Industry
70
Median 3Y
0.6
Median 5Y
0.6
Industry
1.7
vs History
vs Industry
71
Median 3Y
0.5
Median 5Y
0.7
Industry
1.6
Forward
-0
vs History
vs Industry
74
Median 3Y
0.8
Median 5Y
1
Industry
3.5
vs History
vs Industry
58
Median 3Y
0.7
Median 5Y
1.9
Industry
8.8
Forward
-0.1
vs History
vs Industry
51
Median 3Y
0.8
Median 5Y
1.9
Industry
12.7
Forward
-0.1
vs History
vs Industry
59
Median 3Y
1.9
Median 5Y
2.8
Industry
10.5
vs History
vs Industry
50
Median 3Y
1.9
Median 5Y
2.8
Industry
12.6
vs History
vs Industry
77
Median 3Y
0.3
Median 5Y
0.4
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
427.6m USD 0.7 2.1 -0 -0
CN
NetEase Inc
NASDAQ:NTES
88.7B USD 5.5 17.1 12.7 13.5
JP
Nintendo Co Ltd
TSE:7974
12.3T JPY 7.1 33.4 31.6 33.4
SG
Sea Ltd
NYSE:SE
75.5B USD 3.6 53.2 41.7 41.7
US
Activision Blizzard Inc
LSE:0H8X
74.1B USD 8.5 34.2 24.6 28.9
US
Roblox Corp
NYSE:RBLX
56.9B USD 12.7 -58.7 -60.9 -49.2
US
Electronic Arts Inc
NASDAQ:EA
50.9B USD 7 57.5 32.7 41
US
Take-Two Interactive Software Inc
NASDAQ:TTWO
47.3B USD 7.6 -11.8 55 -130.5
JP
Nexon Co Ltd
TSE:3659
3.1T JPY 7.1 27 18.4 20.2
JP
Konami Holdings Corp
TSE:9766
2.9T JPY 6.3 34.1 17.8 22.8
CN
Zhejiang Century Huatong Group Co Ltd
SZSE:002602
127.1B CNY 3.7 33.7 21 21
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
KR
DoubleDown Interactive Co Ltd
NASDAQ:DDI
Average EV/EBITDA: 28.4
Negative Multiple: -0
3%
N/A
CN
NetEase Inc
NASDAQ:NTES
12.7
16%
0.8
JP
Nintendo Co Ltd
TSE:7974
31.6
36%
0.9
SG
Sea Ltd
NYSE:SE
41.7
75%
0.6
US
A
Activision Blizzard Inc
LSE:0H8X
24.6
30%
0.8
US
Roblox Corp
NYSE:RBLX
Negative Multiple: -60.9 N/A N/A
US
Electronic Arts Inc
NASDAQ:EA
32.7
20%
1.6
US
Take-Two Interactive Software Inc
NASDAQ:TTWO
55
60%
0.9
JP
N
Nexon Co Ltd
TSE:3659
18.4
7%
2.6
JP
Konami Holdings Corp
TSE:9766
17.8
15%
1.2
CN
Z
Zhejiang Century Huatong Group Co Ltd
SZSE:002602
21
54%
0.4
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
KR
DoubleDown Interactive Co Ltd
NASDAQ:DDI
Average EV/EBIT: 27.8
Negative Multiple: -0
3%
N/A
CN
NetEase Inc
NASDAQ:NTES
13.5
16%
0.8
JP
Nintendo Co Ltd
TSE:7974
33.4
N/A N/A
SG
Sea Ltd
NYSE:SE
41.7
88%
0.5
US
A
Activision Blizzard Inc
LSE:0H8X
28.9
36%
0.8
US
Roblox Corp
NYSE:RBLX
Negative Multiple: -49.2 N/A N/A
US
Electronic Arts Inc
NASDAQ:EA
41
26%
1.6
US
Take-Two Interactive Software Inc
NASDAQ:TTWO
Negative Multiple: -130.5 N/A N/A
JP
N
Nexon Co Ltd
TSE:3659
20.2
N/A N/A
JP
Konami Holdings Corp
TSE:9766
22.8
N/A N/A
CN
Z
Zhejiang Century Huatong Group Co Ltd
SZSE:002602
21
48%
0.4