N

Nexters Inc
NASDAQ:GDEV

Watchlist Manager
Nexters Inc
NASDAQ:GDEV
Watchlist
Price: 21.63 USD 5.56% Market Closed
Market Cap: 391.7m USD
Have any thoughts about
Nexters Inc?
Write Note

Relative Value

The Relative Value of one GDEV stock under the Base Case scenario is 38.41 USD. Compared to the current market price of 21.63 USD, Nexters Inc is Undervalued by 44%.

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
38.41 USD
Undervaluation 44%
Relative Value
Price
N
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
66
vs Industry
54
Median 3Y
25.1
Median 5Y
21.7
Industry
1.5
Forward
0.9
vs History
19
vs Industry
34
Median 3Y
8.7
Median 5Y
-104.4
Industry
17.9
Forward
20.7
vs History
70
vs Industry
13
Median 3Y
93.4
Median 5Y
87.7
Industry
11.5
vs History
70
vs Industry
13
Median 3Y
96.4
Median 5Y
90.1
Industry
15.7
vs History
vs Industry
Median 3Y
-84.5
Median 5Y
-90.2
Industry
1.7
vs History
66
vs Industry
63
Median 3Y
24.9
Median 5Y
21.5
Industry
1.6
Forward
0.7
vs History
66
vs Industry
68
Median 3Y
36.1
Median 5Y
32.9
Industry
3.3
vs History
25
vs Industry
33
Median 3Y
6.3
Median 5Y
-5
Industry
8.7
Forward
11.9
vs History
25
vs Industry
34
Median 3Y
7.4
Median 5Y
-4.5
Industry
12.2
Forward
13.6
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
13.4
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
391.6m USD 0.9 8.2 5.1 5.7
US
Activision Blizzard Inc
LSE:0H8X
74.1B USD 8.5 34.2 24.6 28.9
JP
Nintendo Co Ltd
TSE:7974
10.6T JPY 7.6 32.4 22.4 23.2
SG
Sea Ltd
NYSE:SE
63.5B USD 4.1 653.3 82.7 204.2
CN
NetEase Inc
NASDAQ:NTES
59.4B USD 4.1 15.7 10.3 11.2
US
Electronic Arts Inc
NASDAQ:EA
38.9B USD 5.2 37.2 19.5 25
US
Roblox Corp
NYSE:RBLX
39.4B USD 11.7 -37.9 -40.4 -32.5
US
Take-Two Interactive Software Inc
NASDAQ:TTWO
31.9B USD 5.9 -8.8 55.8 -69.6
JP
Konami Holdings Corp
TSE:9766
2T JPY 5.2 29.4 15.1 19
JP
Nexon Co Ltd
TSE:3659
1.9T JPY 4.2 31 9.3 10
KR
Krafton Inc
KRX:259960
14.2T KRW 5.4 17.7 8.7 9.5
P/E Multiple
Earnings Growth P/E to Growth
VG
N
Nexters Inc
NASDAQ:GDEV
Average P/E: 95.5
8.2
-31%
N/A
US
A
Activision Blizzard Inc
LSE:0H8X
34.2
151%
0.2
JP
Nintendo Co Ltd
TSE:7974
32.4
8%
3.9
SG
Sea Ltd
NYSE:SE
653.3
1 297%
0.5
CN
NetEase Inc
NASDAQ:NTES
15.7
32%
0.5
US
Electronic Arts Inc
NASDAQ:EA
37.2
100%
0.4
US
Roblox Corp
NYSE:RBLX
Negative Multiple: -37.9 N/A N/A
US
Take-Two Interactive Software Inc
NASDAQ:TTWO
Negative Multiple: -8.8 N/A N/A
JP
Konami Holdings Corp
TSE:9766
29.4
57%
0.5
JP
N
Nexon Co Ltd
TSE:3659
31
117%
0.3
KR
Krafton Inc
KRX:259960
17.7
84%
0.2
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
VG
N
Nexters Inc
NASDAQ:GDEV
Average EV/EBITDA: 25.4
5.1
N/A N/A
US
A
Activision Blizzard Inc
LSE:0H8X
24.6
119%
0.2
JP
Nintendo Co Ltd
TSE:7974
22.4
7%
3.2
SG
Sea Ltd
NYSE:SE
82.7
413%
0.2
CN
NetEase Inc
NASDAQ:NTES
10.3
32%
0.3
US
Electronic Arts Inc
NASDAQ:EA
19.5
62%
0.3
US
Roblox Corp
NYSE:RBLX
Negative Multiple: -40.4 N/A N/A
US
Take-Two Interactive Software Inc
NASDAQ:TTWO
55.8
224%
0.2
JP
Konami Holdings Corp
TSE:9766
15.1
34%
0.4
JP
N
Nexon Co Ltd
TSE:3659
9.3
29%
0.3
KR
Krafton Inc
KRX:259960
8.7
77%
0.1
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
VG
N
Nexters Inc
NASDAQ:GDEV
Average EV/EBIT: 37.4
5.7
N/A N/A
US
A
Activision Blizzard Inc
LSE:0H8X
28.9
153%
0.2
JP
Nintendo Co Ltd
TSE:7974
23.2
N/A N/A
SG
Sea Ltd
NYSE:SE
204.2
650%
0.3
CN
NetEase Inc
NASDAQ:NTES
11.2
36%
0.3
US
Electronic Arts Inc
NASDAQ:EA
25
89%
0.3
US
Roblox Corp
NYSE:RBLX
Negative Multiple: -32.5 N/A N/A
US
Take-Two Interactive Software Inc
NASDAQ:TTWO
Negative Multiple: -69.6 N/A N/A
JP
Konami Holdings Corp
TSE:9766
19
N/A N/A
JP
N
Nexon Co Ltd
TSE:3659
10
N/A N/A
KR
Krafton Inc
KRX:259960
9.5
88%
0.1

See Also

Discover More
Back to Top