NetEase Inc
NASDAQ:NTES

Watchlist Manager
NetEase Inc Logo
NetEase Inc
NASDAQ:NTES
Watchlist
Price: 136.1 USD -2.09% Market Closed
Market Cap: 87.7B USD

Relative Value

The Relative Value of one NTES stock under the Base Case scenario is hidden USD. Compared to the current market price of 136.1 USD, NetEase Inc is hidden .

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.

NTES Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
14
vs Industry
18
Median 3Y
4.4
Median 5Y
4.5
Industry
1.5
Forward
5.2
vs History
53
vs Industry
26
Median 3Y
16.6
Median 5Y
17.7
Industry
17.1
Forward
15.1
vs History
63
vs Industry
29
Median 3Y
12.7
Median 5Y
13.5
Industry
11.1
vs History
57
vs Industry
24
Median 3Y
15.1
Median 5Y
15.1
Industry
15.3
vs History
39
vs Industry
20
Median 3Y
3.5
Median 5Y
3.8
Industry
1.8
vs History
19
vs Industry
23
Median 3Y
3.4
Median 5Y
3.5
Industry
1.6
Forward
4
vs History
28
vs Industry
28
Median 3Y
5.5
Median 5Y
6
Industry
3.5
vs History
52
vs Industry
26
Median 3Y
11.7
Median 5Y
13.3
Industry
8.8
Forward
11.5
vs History
55
vs Industry
28
Median 3Y
13.2
Median 5Y
14.2
Industry
12.4
Forward
12.5
vs History
58
vs Industry
35
Median 3Y
9.8
Median 5Y
10.5
Industry
10.4
vs History
63
vs Industry
33
Median 3Y
10.3
Median 5Y
11.3
Industry
12.5
vs History
12
vs Industry
10
Median 3Y
6
Median 5Y
5.9
Industry
1.5

Multiples Across Competitors

NTES Competitors Multiples
NetEase 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
CN
NetEase Inc
NASDAQ:NTES
87.6B USD 5.5 16.8 12.5 13.3
CN
Blue Hat Interactive Entertainment Technology
NASDAQ:BHAT
96.3T USD 5 078 130.9 -10 604 886.2 -17 108 719 -16 800 824.8
JP
Nintendo Co Ltd
TSE:7974
12.2T JPY 7 33 31.1 32.8
US
Activision Blizzard Inc
LSE:0H8X
74.1B USD 8.5 34.2 24.6 28.9
SG
Sea Ltd
NYSE:SE
72.7B USD 3.5 51.3 40.1 40.1
US
Roblox Corp
NYSE:RBLX
59.8B USD 13.3 -61.3 -64.1 -51.8
US
Electronic Arts Inc
NASDAQ:EA
50.9B USD 7 57.4 32.7 41
US
Take-Two Interactive Software Inc
NASDAQ:TTWO
45.1B USD 7.2 -11.3 52.5 -124.4
CN
Zhejiang Century Huatong Group Co Ltd
SZSE:002602
147.8B CNY 4.3 39.2 24.6 24.6
JP
Nexon Co Ltd
TSE:3659
3.4T JPY 7.8 29.7 20.9 22.9
JP
Konami Holdings Corp
TSE:9766
2.9T JPY 6.4 34.8 18.1 23.4
P/E Multiple
Earnings Growth PEG
CN
NetEase Inc
NASDAQ:NTES
Average P/E: 37.1
16.8
17%
1
CN
Blue Hat Interactive Entertainment Technology
NASDAQ:BHAT
Negative Multiple: -10 604 886.2 N/A N/A
JP
Nintendo Co Ltd
TSE:7974
33
31%
1.1
US
A
Activision Blizzard Inc
LSE:0H8X
34.2
36%
1
SG
Sea Ltd
NYSE:SE
51.3
97%
0.5
US
Roblox Corp
NYSE:RBLX
Negative Multiple: -61.3 N/A N/A
US
Electronic Arts Inc
NASDAQ:EA
57.4
33%
1.7
US
Take-Two Interactive Software Inc
NASDAQ:TTWO
Negative Multiple: -11.3 N/A N/A
CN
Z
Zhejiang Century Huatong Group Co Ltd
SZSE:002602
39.2
94%
0.4
JP
N
Nexon Co Ltd
TSE:3659
29.7
1%
29.7
JP
Konami Holdings Corp
TSE:9766
34.8
21%
1.7
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
CN
NetEase Inc
NASDAQ:NTES
Average EV/EBITDA: 28.6
12.5
16%
0.8
CN
Blue Hat Interactive Entertainment Technology
NASDAQ:BHAT
Negative Multiple: -17 108 719 N/A N/A
JP
Nintendo Co Ltd
TSE:7974
31.1
36%
0.9
US
A
Activision Blizzard Inc
LSE:0H8X
24.6
30%
0.8
SG
Sea Ltd
NYSE:SE
40.1
75%
0.5
US
Roblox Corp
NYSE:RBLX
Negative Multiple: -64.1 N/A N/A
US
Electronic Arts Inc
NASDAQ:EA
32.7
20%
1.6
US
Take-Two Interactive Software Inc
NASDAQ:TTWO
52.5
60%
0.9
CN
Z
Zhejiang Century Huatong Group Co Ltd
SZSE:002602
24.6
54%
0.5
JP
N
Nexon Co Ltd
TSE:3659
20.9
7%
3
JP
Konami Holdings Corp
TSE:9766
18.1
15%
1.2
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
CN
NetEase Inc
NASDAQ:NTES
Average EV/EBIT: 28.4
13.3
16%
0.8
CN
Blue Hat Interactive Entertainment Technology
NASDAQ:BHAT
Negative Multiple: -16 800 824.8 N/A N/A
JP
Nintendo Co Ltd
TSE:7974
32.8
N/A N/A
US
A
Activision Blizzard Inc
LSE:0H8X
28.9
36%
0.8
SG
Sea Ltd
NYSE:SE
40.1
88%
0.5
US
Roblox Corp
NYSE:RBLX
Negative Multiple: -51.8 N/A N/A
US
Electronic Arts Inc
NASDAQ:EA
41
26%
1.6
US
Take-Two Interactive Software Inc
NASDAQ:TTWO
Negative Multiple: -124.4 N/A N/A
CN
Z
Zhejiang Century Huatong Group Co Ltd
SZSE:002602
24.6
48%
0.5
JP
N
Nexon Co Ltd
TSE:3659
22.9
N/A N/A
JP
Konami Holdings Corp
TSE:9766
23.4
N/A N/A