F

Flexion Mobile PLC
STO:FLEXM

Watchlist Manager
Flexion Mobile PLC
STO:FLEXM
Watchlist
Price: 7.38 SEK -1.07% Market Closed
Market Cap: 415m SEK
Have any thoughts about
Flexion Mobile PLC?
Write Note

Relative Value

The Relative Value of one FLEXM stock under the Base Case scenario is 24.15 SEK. Compared to the current market price of 7.38 SEK, Flexion Mobile PLC is Undervalued by 69%.

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.

FLEXM Relative Value
Base Case
24.15 SEK
Undervaluation 69%
Relative Value
Price
F
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
96
vs Industry
74
Median 3Y
0.8
Median 5Y
1.7
Industry
1.5
Forward
0.4
vs History
vs Industry
Median 3Y
-13.8
Median 5Y
-16
Industry
17.3
Forward
5 179.7
vs History
57
vs Industry
41
Median 3Y
7.9
Median 5Y
7.9
Industry
11.4
vs History
66
vs Industry
36
Median 3Y
21.2
Median 5Y
21.2
Industry
15.9
vs History
92
vs Industry
33
Median 3Y
3.1
Median 5Y
4.8
Industry
1.7
vs History
96
vs Industry
78
Median 3Y
0.6
Median 5Y
1.4
Industry
1.5
Forward
0.2
vs History
96
vs Industry
55
Median 3Y
3.9
Median 5Y
10.4
Industry
3.3
vs History
60
vs Industry
43
Median 3Y
10.8
Median 5Y
8.5
Industry
8.7
Forward
2.3
vs History
vs Industry
16
Median 3Y
27
Median 5Y
-11.7
Industry
12
Forward
15.7
vs History
68
vs Industry
48
Median 3Y
6.4
Median 5Y
6.4
Industry
10.5
vs History
68
vs Industry
43
Median 3Y
16.9
Median 5Y
16.9
Industry
13.2
vs History
66
vs Industry
54
Median 3Y
1.6
Median 5Y
1.4
Industry
1.4

Multiples Across Competitors

FLEXM Competitors Multiples
Flexion Mobile PLC Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
UK
Flexion Mobile PLC
STO:FLEXM
415m SEK 0.4 -12.9 4.5 -12.8
US
Activision Blizzard Inc
LSE:0H8X
74.1B USD 8.5 34.2 24.6 28.9
SG
Sea Ltd
NYSE:SE
64.9B USD 4.2 667.4 84.5 208.8
JP
Nintendo Co Ltd
TSE:7974
9.5T JPY 6.8 29 19.5 20.2
CN
NetEase Inc
NASDAQ:NTES
55.7B USD 3.8 14.7 9.4 10.2
US
Electronic Arts Inc
NASDAQ:EA
43.8B USD 5.9 41.9 22 28.2
US
Take-Two Interactive Software Inc
NASDAQ:TTWO
33B USD 6.1 -9.1 57.6 -71.9
US
Roblox Corp
NYSE:RBLX
32.4B USD 9.6 -31.2 -32.9 -26.5
JP
Konami Holdings Corp
TSE:9766
2T JPY 5.3 30.6 15.8 20.1
JP
Nexon Co Ltd
TSE:3659
1.8T JPY 4 29.9 8.9 9.5
KR
Krafton Inc
KRX:259960
14T KRW 5.9 15.7 9.7 10.8
P/E Multiple
Earnings Growth
UK
F
Flexion Mobile PLC
STO:FLEXM
Average P/E: 107.9
Negative Multiple: -12.9
N/A
US
A
Activision Blizzard Inc
LSE:0H8X
34.2
151%
SG
Sea Ltd
NYSE:SE
667.4
1 168%
JP
Nintendo Co Ltd
TSE:7974
29
-3%
CN
NetEase Inc
NASDAQ:NTES
14.7
32%
US
Electronic Arts Inc
NASDAQ:EA
41.9
102%
US
Take-Two Interactive Software Inc
NASDAQ:TTWO
Negative Multiple: -9.1 N/A
US
Roblox Corp
NYSE:RBLX
Negative Multiple: -31.2 N/A
JP
Konami Holdings Corp
TSE:9766
30.6
49%
JP
N
Nexon Co Ltd
TSE:3659
29.9
117%
KR
Krafton Inc
KRX:259960
15.7
84%
EV/EBIT Multiple
EBIT Growth
UK
F
Flexion Mobile PLC
STO:FLEXM
Average EV/EBIT: 42.1
Negative Multiple: -12.8
370%
US
A
Activision Blizzard Inc
LSE:0H8X
28.9
153%
SG
Sea Ltd
NYSE:SE
208.8
506%
JP
Nintendo Co Ltd
TSE:7974
20.2
N/A
CN
NetEase Inc
NASDAQ:NTES
10.2
37%
US
Electronic Arts Inc
NASDAQ:EA
28.2
85%
US
Take-Two Interactive Software Inc
NASDAQ:TTWO
Negative Multiple: -71.9 N/A
US
Roblox Corp
NYSE:RBLX
Negative Multiple: -26.5 N/A
JP
Konami Holdings Corp
TSE:9766
20.1
N/A
JP
N
Nexon Co Ltd
TSE:3659
9.5
N/A
KR
Krafton Inc
KRX:259960
10.8
75%

See Also

Discover More
Back to Top