Drecom Co Ltd
TSE:3793

Watchlist Manager
Drecom Co Ltd Logo
Drecom Co Ltd
TSE:3793
Watchlist
Price: 798 JPY -3.62% Market Closed
Market Cap: 22.9B JPY
Have any thoughts about
Drecom Co Ltd?
Write Note

Relative Value

The Relative Value of one Drecom Co Ltd stock under the Base Case scenario is 554.61 JPY. Compared to the current market price of 798 JPY, Drecom Co Ltd is Overvalued by 31%.

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
554.61 JPY
Overvaluation 31%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
12
vs Industry
38
Median 3Y
2
Median 5Y
1.9
Industry
1.5
Forward
1.7
vs History
22
vs Industry
2
Median 3Y
19.4
Median 5Y
18.5
Industry
17.4
Forward
56.3
vs History
vs Industry
12
Median 3Y
8.1
Median 5Y
9.4
Industry
11.3
vs History
3
vs Industry
13
Median 3Y
6.2
Median 5Y
5.2
Industry
15.8
vs History
57
vs Industry
21
Median 3Y
3.8
Median 5Y
4.2
Industry
1.7
vs History
12
vs Industry
38
Median 3Y
1.7
Median 5Y
1.7
Industry
1.5
Forward
1.6
vs History
31
vs Industry
31
Median 3Y
4.3
Median 5Y
5
Industry
3.3
vs History
7
vs Industry
18
Median 3Y
8.8
Median 5Y
11
Industry
8.9
Forward
9.2
vs History
7
vs Industry
19
Median 3Y
10.7
Median 5Y
14.8
Industry
12.2
vs History
vs Industry
13
Median 3Y
6.9
Median 5Y
8.4
Industry
10.6
vs History
vs Industry
17
Median 3Y
-7.8
Median 5Y
6.7
Industry
13.6
vs History
80
vs Industry
27
Median 3Y
3
Median 5Y
3.3
Industry
1.4

Multiples Across Competitors

Competitors Multiples
Drecom 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
Drecom Co Ltd
TSE:3793
22.8B JPY 2.4 58.2 34.4 44.4
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
Drecom Co Ltd
TSE:3793
Average P/E: 30.9
58.2
873%
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%
EV/EBIT Multiple
EBIT Growth
JP
Drecom Co Ltd
TSE:3793
Average EV/EBIT: 21.3
44.4
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
N
Nexon Co Ltd
TSE:3659
12.1
N/A
JP
Konami Holdings Corp
TSE:9766
20
N/A
KR
Krafton Inc
KRX:259960
10.2
75%

See Also

Discover More
Back to Top