N

Nexon Co Ltd
TSE:3659

Watchlist Manager
Nexon Co Ltd
TSE:3659
Watchlist
Price: 2 572.5 JPY 0.27% Market Closed
Market Cap: 2.1T JPY
Have any thoughts about
Nexon Co Ltd?
Write Note

Relative Value

The Relative Value of one Nexon Co Ltd stock under the Base Case scenario is 1 836.28 JPY. Compared to the current market price of 2 572.5 JPY, Nexon Co Ltd is Overvalued by 29%.

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
1 836.28 JPY
Overvaluation 29%
Relative Value
Price
N
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
93
vs Industry
12
Median 3Y
6.4
Median 5Y
6.7
Industry
1.5
Forward
4.2
vs History
30
vs Industry
9
Median 3Y
24.9
Median 5Y
24.9
Industry
17.4
Forward
15.5
vs History
31
vs Industry
15
Median 3Y
19.1
Median 5Y
19
Industry
11.3
vs History
31
vs Industry
16
Median 3Y
21.2
Median 5Y
21
Industry
15.8
vs History
90
vs Industry
24
Median 3Y
2.4
Median 5Y
2.5
Industry
1.7
vs History
96
vs Industry
15
Median 3Y
4.9
Median 5Y
5.3
Industry
1.5
Forward
3
vs History
90
vs Industry
20
Median 3Y
7.1
Median 5Y
7.2
Industry
3.3
vs History
80
vs Industry
16
Median 3Y
14.4
Median 5Y
15.3
Industry
8.9
Forward
8.9
vs History
80
vs Industry
18
Median 3Y
15.3
Median 5Y
16.4
Industry
12.2
vs History
58
vs Industry
19
Median 3Y
14.9
Median 5Y
15
Industry
10.6
vs History
60
vs Industry
20
Median 3Y
15.8
Median 5Y
15.8
Industry
13.6
vs History
87
vs Industry
15
Median 3Y
3.4
Median 5Y
3.4
Industry
1.4

Multiples Across Competitors

Competitors Multiples
Nexon 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
Nexon Co Ltd
TSE:3659
2.1T JPY 4.9 31 11.3 12.1
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
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
JP
Capcom Co Ltd
TSE:9697
1.4T JPY 9.8 38.5 24.8 27.2
P/E Multiple
Earnings Growth
JP
N
Nexon Co Ltd
TSE:3659
Average P/E: 28.4
31
117%
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
Konami Holdings Corp
TSE:9766
30.5
49%
KR
Krafton Inc
KRX:259960
15.1
84%
JP
Capcom Co Ltd
TSE:9697
38.5
42%
EV/EBIT Multiple
EBIT Growth
JP
N
Nexon Co Ltd
TSE:3659
Average EV/EBIT: 19.2
12.1
N/A
US
A
Activision Blizzard Inc
LSE:0H8X
28.9
153%
SG
Sea Ltd
NYSE:SE
Negative Multiple: -2 028.2
506%
JP
Nintendo Co Ltd
TSE:7974
19
N/A
CN
NetEase Inc
NASDAQ:NTES
8.6
37%
US
Electronic Arts Inc
NASDAQ:EA
27.5
85%
US
Roblox Corp
NYSE:RBLX
Negative Multiple: -29.5 N/A
US
Take-Two Interactive Software Inc
NASDAQ:TTWO
Negative Multiple: -68.7 N/A
JP
Konami Holdings Corp
TSE:9766
20
N/A
KR
Krafton Inc
KRX:259960
10.2
75%
JP
Capcom Co Ltd
TSE:9697
27.2
N/A

See Also

Discover More
Back to Top