G5 Entertainment AB (publ)
STO:G5EN

Watchlist Manager
G5 Entertainment AB (publ) Logo
G5 Entertainment AB (publ)
STO:G5EN
Watchlist
Price: 107.2 SEK -0.56% Market Closed
Market Cap: 898.3m SEK
Have any thoughts about
G5 Entertainment AB (publ)?
Write Note

Relative Value

The Relative Value of one G5EN stock under the Base Case scenario is 159.4 SEK. Compared to the current market price of 107.2 SEK, G5 Entertainment AB (publ) is Undervalued by 33%.

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.

G5EN Relative Value
Base Case
159.4 SEK
Undervaluation 33%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
85
vs Industry
66
Median 3Y
1
Median 5Y
1.1
Industry
1.5
Forward
0.8
vs History
77
vs Industry
39
Median 3Y
9.8
Median 5Y
15.4
Industry
17.9
Forward
7.5
vs History
93
vs Industry
53
Median 3Y
4.6
Median 5Y
5
Industry
11.5
vs History
95
vs Industry
39
Median 3Y
9.3
Median 5Y
12.5
Industry
15.7
vs History
92
vs Industry
40
Median 3Y
2.7
Median 5Y
2.9
Industry
1.7
vs History
90
vs Industry
69
Median 3Y
0.9
Median 5Y
0.9
Industry
1.6
Forward
0.6
vs History
93
vs Industry
75
Median 3Y
1.3
Median 5Y
1.4
Industry
3.3
vs History
95
vs Industry
37
Median 3Y
6.3
Median 5Y
10.5
Industry
8.7
Forward
2.6
vs History
95
vs Industry
39
Median 3Y
8.1
Median 5Y
13
Industry
12.2
Forward
6
vs History
95
vs Industry
55
Median 3Y
3.9
Median 5Y
4.3
Industry
10.6
vs History
95
vs Industry
45
Median 3Y
7.6
Median 5Y
10.1
Industry
13.4
vs History
87
vs Industry
32
Median 3Y
2.7
Median 5Y
3
Industry
1.4

Multiples Across Competitors

G5EN Competitors Multiples
G5 Entertainment AB (publ) Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
SE
G5 Entertainment AB (publ)
STO:G5EN
898.3m SEK 0.8 9.5 2.7 2.7
US
Activision Blizzard Inc
LSE:0H8X
74.1B USD 8.5 34.2 24.6 28.9
JP
Nintendo Co Ltd
TSE:7974
10.7T 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
SE
G5 Entertainment AB (publ)
STO:G5EN
Average P/E: 95
9.5
1%
8.9
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
SE
G5 Entertainment AB (publ)
STO:G5EN
Average EV/EBITDA: 25.1
2.7
-2%
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
SE
G5 Entertainment AB (publ)
STO:G5EN
Average EV/EBIT: 36.9
2.7
13%
0.2
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