N

Nexters Inc
NASDAQ:GDEV

Watchlist Manager
Nexters Inc
NASDAQ:GDEV
Watchlist
Price: 26.14 USD 3.28%
Market Cap: 473.4m USD
Have any thoughts about
Nexters Inc?
Write Note

Relative Value

The Relative Value of one GDEV stock under the Base Case scenario is 38.22 USD. Compared to the current market price of 26.14 USD, Nexters Inc is Undervalued by 32%.

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.

GDEV Relative Value
Base Case
38.22 USD
Undervaluation 32%
Relative Value
Price
N
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
66
vs Industry
54
Median 3Y
25.6
Median 5Y
25.1
Industry
1.5
Forward
1
vs History
19
vs Industry
34
Median 3Y
8.8
Median 5Y
-106.2
Industry
17.4
Forward
40
vs History
70
vs Industry
13
Median 3Y
93.4
Median 5Y
87.7
Industry
11.3
vs History
70
vs Industry
13
Median 3Y
96.4
Median 5Y
90.1
Industry
15.8
vs History
vs Industry
Median 3Y
-84.5
Median 5Y
-90.2
Industry
1.7
vs History
66
vs Industry
63
Median 3Y
25.4
Median 5Y
24.9
Industry
1.5
Forward
0.8
vs History
66
vs Industry
68
Median 3Y
36.3
Median 5Y
36.1
Industry
3.3
vs History
25
vs Industry
33
Median 3Y
6.5
Median 5Y
-5.4
Industry
8.9
Forward
14.7
vs History
25
vs Industry
34
Median 3Y
7.6
Median 5Y
-4.9
Industry
12.2
Forward
16.7
vs History
66
vs Industry
18
Median 3Y
92.7
Median 5Y
86.8
Industry
10.6
vs History
64
vs Industry
20
Median 3Y
93.8
Median 5Y
87.6
Industry
13.6
vs History
54
vs Industry
24
Median 3Y
46.8
Median 5Y
45.7
Industry
1.4

Multiples Across Competitors

GDEV Competitors Multiples
Nexters 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
VG
Nexters Inc
NASDAQ:GDEV
458.3m USD 1.1 9.9 6.3 7.1
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
VG
N
Nexters Inc
NASDAQ:GDEV
Average P/E: 24.8
9.9
-56%
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
VG
N
Nexters Inc
NASDAQ:GDEV
Average EV/EBIT: 16.7
7.1
N/A
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