Koei Tecmo Holdings Co Ltd
TSE:3635

Watchlist Manager
Koei Tecmo Holdings Co Ltd Logo
Koei Tecmo Holdings Co Ltd
TSE:3635
Watchlist
Price: 1 643.5 JPY 0.7% Market Closed
Market Cap: 573.2B JPY
Have any thoughts about
Koei Tecmo Holdings Co Ltd?
Write Note

Relative Value

The Relative Value of one Koei Tecmo Holdings Co Ltd stock under the Base Case scenario is 780.5 JPY. Compared to the current market price of 1 643.5 JPY, Koei Tecmo Holdings Co Ltd is Overvalued by 53%.

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
780.5 JPY
Overvaluation 53%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
66
vs Industry
14
Median 3Y
9.2
Median 5Y
6.7
Industry
1.5
Forward
6.2
vs History
60
vs Industry
29
Median 3Y
20
Median 5Y
15.1
Industry
17.4
Forward
16.6
vs History
80
vs Industry
27
Median 3Y
24.1
Median 5Y
21
Industry
11.3
vs History
66
vs Industry
27
Median 3Y
14.8
Median 5Y
21.8
Industry
15.8
vs History
57
vs Industry
25
Median 3Y
4.6
Median 5Y
3.6
Industry
1.7
vs History
69
vs Industry
16
Median 3Y
9.5
Median 5Y
6.5
Industry
1.5
Forward
5.4
vs History
74
vs Industry
21
Median 3Y
13.4
Median 5Y
10.3
Industry
3.3
vs History
52
vs Industry
21
Median 3Y
18.8
Median 5Y
15.7
Industry
8.9
Forward
14.7
vs History
50
vs Industry
24
Median 3Y
19.6
Median 5Y
16.8
Industry
12.2
vs History
87
vs Industry
30
Median 3Y
24.8
Median 5Y
20.3
Industry
10.6
vs History
77
vs Industry
31
Median 3Y
25.5
Median 5Y
24
Industry
13.6
vs History
57
vs Industry
25
Median 3Y
3.9
Median 5Y
3
Industry
1.4

Multiples Across Competitors

Competitors Multiples
Koei Tecmo Holdings 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
JP
Koei Tecmo Holdings Co Ltd
TSE:3635
519.1B JPY 6.2 14.1 15.9 17
US
Activision Blizzard Inc
LSE:0H8X
74.1B USD 8.5 34.2 24.6 28.9
SG
Sea Ltd
NYSE:SE
62.1B USD 4.3 -309.9 149.3 -2 028.2
JP
Nintendo Co Ltd
TSE:7974
9.7T JPY 6.7 24.9 18.1 19
CN
NetEase Inc
NASDAQ:NTES
49.8B USD 3.4 12.5 7.9 8.6
US
Electronic Arts Inc
NASDAQ:EA
42.7B USD 5.7 40.7 21.4 27.5
US
Roblox Corp
NYSE:RBLX
35.9B USD 10.7 -34.7 -36.6 -29.5
US
Take-Two Interactive Software Inc
NASDAQ:TTWO
31.5B USD 5.8 -8.7 55 -68.7
JP
Nexon Co Ltd
TSE:3659
2.1T JPY 4.9 31 11.3 12.1
JP
Konami Holdings Corp
TSE:9766
2T JPY 5.2 30.5 15.7 20
KR
Krafton Inc
KRX:259960
13.4T KRW 5.7 15.1 9.2 10.2
P/E Multiple
Earnings Growth
JP
Koei Tecmo Holdings Co Ltd
TSE:3635
Average P/E: 25.4
14.1
-6%
US
A
Activision Blizzard Inc
LSE:0H8X
34.2
151%
SG
Sea Ltd
NYSE:SE
Negative Multiple: -309.9
1 168%
JP
Nintendo Co Ltd
TSE:7974
24.9
-3%
CN
NetEase Inc
NASDAQ:NTES
12.5
32%
US
Electronic Arts Inc
NASDAQ:EA
40.7
102%
US
Roblox Corp
NYSE:RBLX
Negative Multiple: -34.7 N/A
US
Take-Two Interactive Software Inc
NASDAQ:TTWO
Negative Multiple: -8.7 N/A
JP
N
Nexon Co Ltd
TSE:3659
31
117%
JP
Konami Holdings Corp
TSE:9766
30.5
49%
KR
Krafton Inc
KRX:259960
15.1
84%

See Also

Discover More
Back to Top