N

Nexon Co Ltd
TSE:3659

Watchlist Manager
Nexon Co Ltd
TSE:3659
Watchlist
Price: 2 247.5 JPY 0.72% Market Closed
Market Cap: 1.8T JPY
Section:
Relative Value
Relative Value
Valuation Multiples
Multiples Across Competitors
See Also

Relative Value

The Relative Value of one Nexon Co Ltd stock under the Base Case scenario is 1 736.27 JPY. Compared to the current market price of 2 247.5 JPY, Nexon Co Ltd is Overvalued 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
1 736.27 JPY
Overvaluation 23%
Relative Value
Price
N
Worst Case
Base Case
Best Case

Valuation Multiples

4.1
P/S
P/S
Price to Sales
4.1
vs History
92
vs Industry
19
Median 3Y
5.9
Median 5Y
6.7
Industry
1.4
Forward
4
More Details
13.7
P/E
P/E
Price to Earnings
13.7
vs History
90
vs Industry
30
Median 3Y
23.8
Median 5Y
24.9
Industry
17.5
Forward
19.1
More Details
18.3
P/OCF
P/OCF
Price to OCF
18.3
vs History
65
vs Industry
20
Median 3Y
18.9
Median 5Y
19
Industry
10.8
More Details
21.2
P/FCFE
P/FCFE
Price to FCFE
21.2
vs History
50
vs Industry
20
Median 3Y
20.7
Median 5Y
21
Industry
15.7
More Details
1.8
P/B
P/B
Price to Book Value
1.8
vs History
92
vs Industry
37
Median 3Y
2.4
Median 5Y
2.5
Industry
1.7
More Details
2.8
EV/S
EV/S
Enterprise Value to Sales
2.8
vs History
92
vs Industry
27
Median 3Y
4.4
Median 5Y
5.3
Industry
1.5
Forward
2.7
More Details
4.4
EV/GP
EV/GP
Enterprise Value to Gross Profit
4.4
vs History
92
vs Industry
32
Median 3Y
6.5
Median 5Y
7.2
Industry
3.2
More Details
8.3
EV/EBITDA
EV/EBITDA
Enterprise Value to EBITDA
8.3
vs History
92
vs Industry
29
Median 3Y
13.9
Median 5Y
15.3
Industry
8.5
Forward
9.7
More Details
8.9
EV/EBIT
EV/EBIT
Enterprise Value to EBIT
8.9
vs History
92
vs Industry
32
Median 3Y
14.7
Median 5Y
16.4
Industry
12.2
More Details
12.2
EV/OCF
EV/OCF
Enterprise Value to OCF
12.2
vs History
79
vs Industry
27
Median 3Y
14.2
Median 5Y
15.1
Industry
10.2
More Details
13.2
EV/FCFF
EV/FCFF
Enterprise Value to FCFF
13.2
vs History
79
vs Industry
27
Median 3Y
14.8
Median 5Y
15.9
Industry
13
More Details
2
EV/IC
EV/IC
Enterprise Value to IC
2
vs History
92
vs Industry
28
Median 3Y
3.4
Median 5Y
3.4
Industry
1.4
More Details

Multiples Across Competitors

Competitors Multiples
Nexon Co Ltd Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
Market Cap P/S P/E EV/EBITDA EV/EBIT
JP
Nexon Co Ltd
TSE:3659
1.8T JPY 4.1 13.7 8.3 8.9
JP
Nintendo Co Ltd
TSE:7974
13.3T JPY 10.8 41.5 34.1 35.6
US
Activision Blizzard Inc
LSE:0H8X
74.1B USD 8.5 34.2 24.6 28.9
SG
Sea Ltd
NYSE:SE
73.3B USD 4.4 165.1 67 106.4
CN
NetEase Inc
NASDAQ:NTES
68.2B USD 4.7 16.7 11.6 12.6
US
Roblox Corp
NYSE:RBLX
44.2B USD 12.3 -47.3 -51.1 -40.2
US
Take-Two Interactive Software Inc
NASDAQ:TTWO
39.8B USD 7.3 -10.9 116.3 -79.9
US
Electronic Arts Inc
NASDAQ:EA
38.4B USD 5.2 36.6 18.8 24.1
JP
Konami Holdings Corp
TSE:9766
2.6T JPY 6.3 33.6 17.4 22.1
KR
Krafton Inc
KRX:259960
17T KRW 6.3 13 10.2 11.2
JP
Konami Group Corp
XMUN:KOA
10.2B EUR 4 21.3 10.4 13.2
P/E Multiple
Earnings Growth PEG
JP
N
Nexon Co Ltd
TSE:3659
Average P/E: 41.8
13.7
-4%
N/A
JP
Nintendo Co Ltd
TSE:7974
41.5
4%
10.4
US
A
Activision Blizzard Inc
LSE:0H8X
34.2
36%
1
SG
Sea Ltd
NYSE:SE
165.1
89%
1.9
CN
NetEase Inc
NASDAQ:NTES
16.7
13%
1.3
US
Roblox Corp
NYSE:RBLX
Negative Multiple: -47.3 N/A N/A
US
Take-Two Interactive Software Inc
NASDAQ:TTWO
Negative Multiple: -10.9 N/A N/A
US
Electronic Arts Inc
NASDAQ:EA
36.6
22%
1.7
JP
Konami Holdings Corp
TSE:9766
33.6
22%
1.5
KR
Krafton Inc
KRX:259960
13
2%
6.5
JP
K
Konami Group Corp
XMUN:KOA
21.3
22%
1
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
JP
N
Nexon Co Ltd
TSE:3659
Average EV/EBITDA: 31.9
8.3
0%
N/A
JP
Nintendo Co Ltd
TSE:7974
34.1
3%
11.4
US
A
Activision Blizzard Inc
LSE:0H8X
24.6
30%
0.8
SG
Sea Ltd
NYSE:SE
67
71%
0.9
CN
NetEase Inc
NASDAQ:NTES
11.6
12%
1
US
Roblox Corp
NYSE:RBLX
Negative Multiple: -51.1 N/A N/A
US
Take-Two Interactive Software Inc
NASDAQ:TTWO
116.3
49%
2.4
US
Electronic Arts Inc
NASDAQ:EA
18.8
13%
1.4
JP
Konami Holdings Corp
TSE:9766
17.4
15%
1.2
KR
Krafton Inc
KRX:259960
10.2
10%
1
JP
K
Konami Group Corp
XMUN:KOA
10.4
15%
0.7
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
JP
N
Nexon Co Ltd
TSE:3659
Average EV/EBIT: 29.2
8.9
N/A N/A
JP
Nintendo Co Ltd
TSE:7974
35.6
N/A N/A
US
A
Activision Blizzard Inc
LSE:0H8X
28.9
36%
0.8
SG
Sea Ltd
NYSE:SE
106.4
78%
1.4
CN
NetEase Inc
NASDAQ:NTES
12.6
13%
1
US
Roblox Corp
NYSE:RBLX
Negative Multiple: -40.2 N/A N/A
US
Take-Two Interactive Software Inc
NASDAQ:TTWO
Negative Multiple: -79.9 N/A N/A
US
Electronic Arts Inc
NASDAQ:EA
24.1
18%
1.3
JP
Konami Holdings Corp
TSE:9766
22.1
N/A N/A
KR
Krafton Inc
KRX:259960
11.2
13%
0.9
JP
K
Konami Group Corp
XMUN:KOA
13.2
N/A N/A

See Also

Summary
Intrinsic value, competitors valuation, and company profile.
DCF Valuation
Stock valuation using Discount Cash Flow valuation method.
Relative Valuation
Stock valuation using valuation multiples.
Wall Street Estimates
Price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
Stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
Back to Top
ALPHA SPREAD
Follow us
Join more than 248,800+ value investors using Alpha Spread
Create a free account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2025 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.