Colopl Inc
TSE:3668

Watchlist Manager
Colopl Inc Logo
Colopl Inc
TSE:3668
Watchlist
Price: 461 JPY -2.95% Market Closed
Market Cap: 60B JPY
Have any thoughts about
Colopl Inc?
Write Note

Relative Value

The Relative Value of one Colopl Inc stock under the Base Case scenario is 147.84 JPY. Compared to the current market price of 461 JPY, Colopl Inc is Overvalued by 68%.

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
147.84 JPY
Overvaluation 68%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
95
vs Industry
26
Median 3Y
2.6
Median 5Y
2.6
Industry
1.5
Forward
2.3
vs History
vs Industry
5
Median 3Y
44.6
Median 5Y
34.9
Industry
17.9
vs History
11
vs Industry
8
Median 3Y
38.7
Median 5Y
22.1
Industry
11.5
vs History
36
vs Industry
18
Median 3Y
30.8
Median 5Y
20
Industry
15.7
vs History
96
vs Industry
54
Median 3Y
1.1
Median 5Y
1.1
Industry
1.7
vs History
96
vs Industry
68
Median 3Y
0.5
Median 5Y
0.6
Industry
1.6
Forward
-0
vs History
96
vs Industry
52
Median 3Y
1.6
Median 5Y
1.8
Industry
3.3
vs History
vs Industry
26
Median 3Y
3.5
Median 5Y
4.1
Industry
8.7
Forward
-0.2
vs History
vs Industry
26
Median 3Y
3.9
Median 5Y
4.4
Industry
12.2
vs History
77
vs Industry
35
Median 3Y
5.1
Median 5Y
5.5
Industry
10.6
vs History
74
vs Industry
33
Median 3Y
6.9
Median 5Y
6.4
Industry
13.4
vs History
96
vs Industry
47
Median 3Y
1.2
Median 5Y
1.5
Industry
1.4

Multiples Across Competitors

Competitors Multiples
Colopl 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
Colopl Inc
TSE:3668
59.2B JPY 2.3 -31.7 0.3 0.2
US
Activision Blizzard Inc
LSE:0H8X
74.1B USD 8.5 34.2 24.6 28.9
JP
Nintendo Co Ltd
TSE:7974
10.6T JPY 7.6 32.4 22.4 23.2
SG
Sea Ltd
NYSE:SE
63.5B USD 4.1 653.3 82.7 204.2
CN
NetEase Inc
NASDAQ:NTES
59.4B USD 4.1 15.7 10.3 11.2
US
Roblox Corp
NYSE:RBLX
39.4B USD 11.7 -37.9 -40.4 -32.5
US
Electronic Arts Inc
NASDAQ:EA
38.9B USD 5.2 37.2 19.5 25
US
Take-Two Interactive Software Inc
NASDAQ:TTWO
31.9B USD 5.9 -8.8 55.8 -69.6
JP
Konami Holdings Corp
TSE:9766
2T JPY 5.2 29.4 15.1 19
JP
Nexon Co Ltd
TSE:3659
1.9T JPY 4.2 31 9.3 10
KR
Krafton Inc
KRX:259960
14T KRW 5.3 17.5 8.6 9.4
P/E Multiple
Earnings Growth P/E to Growth
JP
Colopl Inc
TSE:3668
Average P/E: 106.3
Negative Multiple: -31.7
N/A N/A
US
A
Activision Blizzard Inc
LSE:0H8X
34.2
151%
0.2
JP
Nintendo Co Ltd
TSE:7974
32.4
8%
3.9
SG
Sea Ltd
NYSE:SE
653.3
1 297%
0.5
CN
NetEase Inc
NASDAQ:NTES
15.7
32%
0.5
US
Roblox Corp
NYSE:RBLX
Negative Multiple: -37.9 N/A N/A
US
Electronic Arts Inc
NASDAQ:EA
37.2
100%
0.4
US
Take-Two Interactive Software Inc
NASDAQ:TTWO
Negative Multiple: -8.8 N/A N/A
JP
Konami Holdings Corp
TSE:9766
29.4
57%
0.5
JP
N
Nexon Co Ltd
TSE:3659
31
117%
0.3
KR
Krafton Inc
KRX:259960
17.5
84%
0.2
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
JP
Colopl Inc
TSE:3668
Average EV/EBITDA: 24.9
0.3
N/A N/A
US
A
Activision Blizzard Inc
LSE:0H8X
24.6
119%
0.2
JP
Nintendo Co Ltd
TSE:7974
22.4
7%
3.2
SG
Sea Ltd
NYSE:SE
82.7
413%
0.2
CN
NetEase Inc
NASDAQ:NTES
10.3
32%
0.3
US
Roblox Corp
NYSE:RBLX
Negative Multiple: -40.4 N/A N/A
US
Electronic Arts Inc
NASDAQ:EA
19.5
62%
0.3
US
Take-Two Interactive Software Inc
NASDAQ:TTWO
55.8
224%
0.2
JP
Konami Holdings Corp
TSE:9766
15.1
34%
0.4
JP
N
Nexon Co Ltd
TSE:3659
9.3
29%
0.3
KR
Krafton Inc
KRX:259960
8.6
77%
0.1
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
JP
Colopl Inc
TSE:3668
Average EV/EBIT: 36.8
0.2
N/A N/A
US
A
Activision Blizzard Inc
LSE:0H8X
28.9
153%
0.2
JP
Nintendo Co Ltd
TSE:7974
23.2
N/A N/A
SG
Sea Ltd
NYSE:SE
204.2
650%
0.3
CN
NetEase Inc
NASDAQ:NTES
11.2
36%
0.3
US
Roblox Corp
NYSE:RBLX
Negative Multiple: -32.5 N/A N/A
US
Electronic Arts Inc
NASDAQ:EA
25
89%
0.3
US
Take-Two Interactive Software Inc
NASDAQ:TTWO
Negative Multiple: -69.6 N/A N/A
JP
Konami Holdings Corp
TSE:9766
19
N/A N/A
JP
N
Nexon Co Ltd
TSE:3659
10
N/A N/A
KR
Krafton Inc
KRX:259960
9.4
88%
0.1

See Also

Discover More
Back to Top