Gree Inc
TSE:3632

Watchlist Manager
Gree Inc Logo
Gree Inc
TSE:3632
Watchlist
Price: 449 JPY -2.39% Market Closed
Market Cap: 80.7B JPY
Have any thoughts about
Gree Inc?
Write Note

Relative Value

The Relative Value of one Gree Inc stock under the Base Case scenario is 325.66 JPY. Compared to the current market price of 449 JPY, Gree Inc is Overvalued by 27%.

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
325.66 JPY
Overvaluation 27%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
79
vs Industry
47
Median 3Y
1.5
Median 5Y
1.6
Industry
1.5
Forward
1.2
vs History
3
vs Industry
34
Median 3Y
14.2
Median 5Y
15.8
Industry
18.1
Forward
18.9
vs History
20
vs Industry
29
Median 3Y
15
Median 5Y
15.8
Industry
11.7
vs History
25
vs Industry
30
Median 3Y
11.5
Median 5Y
12.8
Industry
16.3
vs History
80
vs Industry
57
Median 3Y
1.3
Median 5Y
1.1
Industry
1.8
vs History
58
vs Industry
68
Median 3Y
0.9
Median 5Y
0.6
Industry
1.6
Forward
0.4
vs History
50
vs Industry
71
Median 3Y
1.4
Median 5Y
1
Industry
3.3
vs History
31
vs Industry
47
Median 3Y
5.9
Median 5Y
5
Industry
8.9
Forward
3.9
vs History
30
vs Industry
45
Median 3Y
6.2
Median 5Y
5.7
Industry
12.5
vs History
26
vs Industry
47
Median 3Y
8.1
Median 5Y
6.4
Industry
10.8
vs History
30
vs Industry
42
Median 3Y
8.5
Median 5Y
6.9
Industry
13.7
vs History
76
vs Industry
62
Median 3Y
1.2
Median 5Y
0.8
Industry
1.4

Multiples Across Competitors

Competitors Multiples
Gree 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
JP
Gree Inc
TSE:3632
76.8B JPY 1.3 42.6 5.5 5.9
US
Alphabet Inc
NASDAQ:GOOGL
2.4T USD 7 25.4 18.9 21.2
US
Meta Platforms Inc
NASDAQ:META
1.6T USD 10.1 28.4 19.5 23.9
CN
Tencent Holdings Ltd
HKEX:700
3.8T HKD 5.5 20.8 17.4 17.4
JP
LY Corp
XMUN:YOJ
38.4B EUR 3.3 58.1 22.4 38
CN
Baidu Inc
NASDAQ:BIDU
31.6B USD 1.7 11.2 7 7
CN
Fangdd Network Group Ltd
NASDAQ:DUO
26B USD 696.9 -2 210.1 -715 -713.7
CN
Kuaishou Technology
HKEX:1024
198.2B HKD 1.5 12.4 10.2 10.2
KR
Naver Corp
KRX:035420
32.1T KRW 3.1 19.2 11.9 15.7
US
Pinterest Inc
NYSE:PINS
20.6B USD 6 97.3 134.9 159
JP
Z Holdings Corp
TSE:4689
3.1T JPY 1.7 29.2 14.4 24.3
P/E Multiple
Earnings Growth P/E to Growth
JP
Gree Inc
TSE:3632
Average P/E: 34.5
42.6
35%
1.2
US
Alphabet Inc
NASDAQ:GOOGL
25.4
76%
0.3
US
Meta Platforms Inc
NASDAQ:META
28.4
89%
0.3
CN
Tencent Holdings Ltd
HKEX:700
20.8
124%
0.2
JP
L
LY Corp
XMUN:YOJ
58.1
57%
1
CN
Baidu Inc
NASDAQ:BIDU
11.2
52%
0.2
CN
Fangdd Network Group Ltd
NASDAQ:DUO
Negative Multiple: -2 210.1 N/A N/A
CN
Kuaishou Technology
HKEX:1024
12.4
345%
0
KR
Naver Corp
KRX:035420
19.2
78%
0.2
US
Pinterest Inc
NYSE:PINS
97.3
N/A N/A
JP
Z Holdings Corp
TSE:4689
29.2
57%
0.5
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
JP
Gree Inc
TSE:3632
Average EV/EBITDA: 26.2
5.5
N/A N/A
US
Alphabet Inc
NASDAQ:GOOGL
18.9
100%
0.2
US
Meta Platforms Inc
NASDAQ:META
19.5
115%
0.2
CN
Tencent Holdings Ltd
HKEX:700
17.4
53%
0.3
JP
L
LY Corp
XMUN:YOJ
22.4
50%
0.5
CN
Baidu Inc
NASDAQ:BIDU
7
-8%
N/A
CN
Fangdd Network Group Ltd
NASDAQ:DUO
Negative Multiple: -715 N/A N/A
CN
Kuaishou Technology
HKEX:1024
10.2
190%
0.1
KR
Naver Corp
KRX:035420
11.9
56%
0.2
US
Pinterest Inc
NYSE:PINS
134.9
6 843%
0
JP
Z Holdings Corp
TSE:4689
14.4
50%
0.3
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
JP
Gree Inc
TSE:3632
Average EV/EBIT: 32.3
5.9
N/A N/A
US
Alphabet Inc
NASDAQ:GOOGL
21.2
68%
0.3
US
Meta Platforms Inc
NASDAQ:META
23.9
74%
0.3
CN
Tencent Holdings Ltd
HKEX:700
17.4
81%
0.2
JP
L
LY Corp
XMUN:YOJ
38
N/A N/A
CN
Baidu Inc
NASDAQ:BIDU
7
39%
0.2
CN
Fangdd Network Group Ltd
NASDAQ:DUO
Negative Multiple: -713.7 N/A N/A
CN
Kuaishou Technology
HKEX:1024
10.2
353%
0
KR
Naver Corp
KRX:035420
15.7
69%
0.2
US
Pinterest Inc
NYSE:PINS
159
51 602%
0
JP
Z Holdings Corp
TSE:4689
24.3
N/A N/A

See Also

Discover More
Back to Top