Dont Nod Entertainment SA
PAR:ALDNE

Watchlist Manager
Dont Nod Entertainment SA Logo
Dont Nod Entertainment SA
PAR:ALDNE
Watchlist
Price: 1.3 EUR 3.17% Market Closed
Market Cap: 17m EUR
Have any thoughts about
Dont Nod Entertainment SA?
Write Note

Relative Value

The Relative Value of one ALDNE stock under the Base Case scenario is 1.11 EUR. Compared to the current market price of 1.3 EUR, Dont Nod Entertainment SA is Overvalued by 15%.

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.

ALDNE Relative Value
Base Case
1.11 EUR
Overvaluation 15%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
98
vs Industry
15
Median 3Y
10
Median 5Y
9
Industry
1.5
Forward
4.1
vs History
vs Industry
0
Median 3Y
-0.5
Median 5Y
26
Industry
17.9
Forward
-0.3
vs History
84
vs Industry
38
Median 3Y
19.2
Median 5Y
17
Industry
11.5
vs History
vs Industry
Median 3Y
-3.4
Median 5Y
-4.7
Industry
15.7
vs History
98
vs Industry
81
Median 3Y
0.9
Median 5Y
1.1
Industry
1.7
vs History
vs Industry
86
Median 3Y
4.4
Median 5Y
4.4
Industry
1.6
Forward
-6.4
vs History
vs Industry
87
Median 3Y
1.5
Median 5Y
1.7
Industry
3.3
vs History
33
vs Industry
31
Median 3Y
-1.4
Median 5Y
-1.4
Industry
8.7
Forward
-14.5
vs History
4
vs Industry
51
Median 3Y
-5.5
Median 5Y
-10.3
Industry
12.2
Forward
0.8
vs History
vs Industry
7
Median 3Y
8
Median 5Y
11.2
Industry
10.6
vs History
9
vs Industry
50
Median 3Y
-1.9
Median 5Y
-2.3
Industry
13.4
vs History
vs Industry
87
Median 3Y
0.7
Median 5Y
1.1
Industry
1.4

Multiples Across Competitors

ALDNE Competitors Multiples
Dont Nod Entertainment SA Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
FR
Dont Nod Entertainment SA
PAR:ALDNE
16.9m EUR 3.8 -0.3 8.4 0.5
US
Activision Blizzard Inc
LSE:0H8X
74.1B USD 8.5 34.2 24.6 28.9
JP
Nintendo Co Ltd
TSE:7974
10.7T JPY 7.6 32.6 22.5 23.4
SG
Sea Ltd
NYSE:SE
63B USD 4.1 647.6 81.9 202.3
CN
NetEase Inc
NASDAQ:NTES
59.5B USD 4.1 15.8 10.4 11.2
US
Roblox Corp
NYSE:RBLX
39.2B USD 11.6 -37.7 -40.1 -32.2
US
Electronic Arts Inc
NASDAQ:EA
38.7B USD 5.2 37 19.4 24.9
US
Take-Two Interactive Software Inc
NASDAQ:TTWO
32B USD 5.9 -8.8 55.9 -69.7
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 31.5 9.5 10.2
KR
Krafton Inc
KRX:259960
14T KRW 5.3 17.5 8.6 9.4
P/E Multiple
Earnings Growth P/E to Growth
FR
Dont Nod Entertainment SA
PAR:ALDNE
Average P/E: 105.7
Negative Multiple: -0.3
N/A N/A
US
A
Activision Blizzard Inc
LSE:0H8X
34.2
151%
0.2
JP
Nintendo Co Ltd
TSE:7974
32.6
8%
4
SG
Sea Ltd
NYSE:SE
647.6
1 297%
0.5
CN
NetEase Inc
NASDAQ:NTES
15.8
32%
0.5
US
Roblox Corp
NYSE:RBLX
Negative Multiple: -37.7 N/A N/A
US
Electronic Arts Inc
NASDAQ:EA
37
100%
0.4
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
31.5
117%
0.3
KR
Krafton Inc
KRX:259960
17.5
84%
0.2
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
FR
Dont Nod Entertainment SA
PAR:ALDNE
Average EV/EBITDA: 25.6
8.4
N/A N/A
US
A
Activision Blizzard Inc
LSE:0H8X
24.6
119%
0.2
JP
Nintendo Co Ltd
TSE:7974
22.5
7%
3.2
SG
Sea Ltd
NYSE:SE
81.9
413%
0.2
CN
NetEase Inc
NASDAQ:NTES
10.4
32%
0.3
US
Roblox Corp
NYSE:RBLX
Negative Multiple: -40.1 N/A N/A
US
Electronic Arts Inc
NASDAQ:EA
19.4
62%
0.3
US
Take-Two Interactive Software Inc
NASDAQ:TTWO
55.9
224%
0.2
JP
Konami Holdings Corp
TSE:9766
15.1
34%
0.4
JP
N
Nexon Co Ltd
TSE:3659
9.5
29%
0.3
KR
Krafton Inc
KRX:259960
8.6
77%
0.1
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
FR
Dont Nod Entertainment SA
PAR:ALDNE
Average EV/EBIT: 36.6
0.5
N/A N/A
US
A
Activision Blizzard Inc
LSE:0H8X
28.9
153%
0.2
JP
Nintendo Co Ltd
TSE:7974
23.4
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
Roblox Corp
NYSE:RBLX
Negative Multiple: -32.2 N/A N/A
US
Electronic Arts Inc
NASDAQ:EA
24.9
89%
0.3
US
Take-Two Interactive Software Inc
NASDAQ:TTWO
Negative Multiple: -69.7 N/A N/A
JP
Konami Holdings Corp
TSE:9766
19
N/A N/A
JP
N
Nexon Co Ltd
TSE:3659
10.2
N/A N/A
KR
Krafton Inc
KRX:259960
9.4
88%
0.1

See Also

Discover More
Back to Top