Perfect World Co Ltd
SZSE:002624

Watchlist Manager
Perfect World Co Ltd Logo
Perfect World Co Ltd
SZSE:002624
Watchlist
Price: 11.8 CNY -2.48% Market Closed
Market Cap: 22.9B CNY
Have any thoughts about
Perfect World Co Ltd?
Write Note

Relative Value

The Relative Value of one Perfect World Co Ltd stock under the Base Case scenario is 15.23 CNY. Compared to the current market price of 11.8 CNY, Perfect World Co Ltd is Undervalued by 23%.

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.

Relative Value
Base Case
15.23 CNY
Undervaluation 23%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
31
vs Industry
34
Median 3Y
3.1
Median 5Y
3.5
Industry
1.5
Forward
3.8
vs History
vs Industry
7
Median 3Y
40.8
Median 5Y
33.6
Industry
17.3
Forward
54.4
vs History
0
vs Industry
14
Median 3Y
24.1
Median 5Y
22.8
Industry
11.4
vs History
vs Industry
3
Median 3Y
42.4
Median 5Y
33.1
Industry
15.9
vs History
49
vs Industry
41
Median 3Y
2.5
Median 5Y
3
Industry
1.7
vs History
34
vs Industry
37
Median 3Y
2.9
Median 5Y
3.4
Industry
1.5
Forward
3.4
vs History
31
vs Industry
42
Median 3Y
4.8
Median 5Y
5.1
Industry
3.3
vs History
vs Industry
4
Median 3Y
35.1
Median 5Y
39.1
Industry
8.7
Forward
36.4
vs History
vs Industry
4
Median 3Y
35.1
Median 5Y
39.1
Industry
12
Forward
45.9
vs History
0
vs Industry
15
Median 3Y
23.8
Median 5Y
22.2
Industry
10.5
vs History
vs Industry
6
Median 3Y
30.5
Median 5Y
29.2
Industry
13.2
vs History
50
vs Industry
42
Median 3Y
2
Median 5Y
2.3
Industry
1.4

Multiples Across Competitors

Competitors Multiples
Perfect World Co Ltd 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
Perfect World Co Ltd
SZSE:002624
22.9B CNY 4 -44.7 -51.1 -51.1
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
56.5B USD 3.9 14.9 9.6 10.4
US
Electronic Arts Inc
NASDAQ:EA
43.7B USD 5.9 41.7 21.9 28.1
US
Take-Two Interactive Software Inc
NASDAQ:TTWO
33B USD 6.1 -9.1 57.6 -71.9
US
Roblox Corp
NYSE:RBLX
32.6B USD 9.7 -31.4 -33.2 -26.7
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
CN
Perfect World Co Ltd
SZSE:002624
Average P/E: 107.9
Negative Multiple: -44.7
89%
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
14.9
32%
US
Electronic Arts Inc
NASDAQ:EA
41.7
102%
US
Take-Two Interactive Software Inc
NASDAQ:TTWO
Negative Multiple: -9.1 N/A
US
Roblox Corp
NYSE:RBLX
Negative Multiple: -31.4 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
CN
Perfect World Co Ltd
SZSE:002624
Average EV/EBIT: 42.1
Negative Multiple: -51.1
16%
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
10.4
37%
US
Electronic Arts Inc
NASDAQ:EA
28.1
85%
US
Take-Two Interactive Software Inc
NASDAQ:TTWO
Negative Multiple: -71.9 N/A
US
Roblox Corp
NYSE:RBLX
Negative Multiple: -26.7 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