s

sMedio Inc
TSE:3913

Watchlist Manager
sMedio Inc
TSE:3913
Watchlist
Price: 589 JPY 1.9% Market Closed
Market Cap: 1.3B JPY
Have any thoughts about
sMedio Inc?
Write Note

Relative Value

3913 doesn't have a meaningful market cap.

The Relative Value of one sMedio Inc stock under the Base Case scenario is 406.4 JPY. Compared to the current market price of 589 JPY, sMedio Inc 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
406.4 JPY
Overvaluation 31%
Relative Value
Price
s
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
61
vs Industry
35
Median 3Y
1.7
Median 5Y
1.8
Industry
1.5
vs History
vs Industry
Median 3Y
-6.8
Median 5Y
-7.6
Industry
17.4
vs History
vs Industry
15
Median 3Y
-5.3
Median 5Y
-4.3
Industry
11.3
vs History
vs Industry
16
Median 3Y
-5.3
Median 5Y
-2.9
Industry
15.8
vs History
49
vs Industry
44
Median 3Y
1.2
Median 5Y
1.2
Industry
1.7
vs History
74
vs Industry
55
Median 3Y
0.7
Median 5Y
0.9
Industry
1.5
vs History
90
vs Industry
51
Median 3Y
1.8
Median 5Y
2.2
Industry
3.3
vs History
vs Industry
Median 3Y
-2.4
Median 5Y
12
Industry
8.9
vs History
vs Industry
Median 3Y
-2.6
Median 5Y
-2.6
Industry
12.2
vs History
vs Industry
27
Median 3Y
-2.7
Median 5Y
-2.3
Industry
10.6
vs History
vs Industry
26
Median 3Y
-2.7
Median 5Y
-2.1
Industry
13.6
vs History
41
vs Industry
26
Median 3Y
1.1
Median 5Y
1.5
Industry
1.4

Multiples Across Competitors

Competitors Multiples
sMedio 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
sMedio Inc
TSE:3913
1.3B JPY 1.6 -9.6 -25.1 -17.6
US
Activision Blizzard Inc
LSE:0H8X
74.1B USD 8.5 34.2 24.6 28.9
JP
Nintendo Co Ltd
TSE:7974
9.7T JPY 6.7 24.9 18.1 19
SG
Sea Ltd
NYSE:SE
61.8B USD 4.3 -308 148.6 -2 018.4
CN
NetEase Inc
NASDAQ:NTES
50.6B USD 3.4 12.7 8.1 8.8
US
Electronic Arts Inc
NASDAQ:EA
42.8B USD 5.8 41 21.5 27.6
US
Roblox Corp
NYSE:RBLX
35.7B USD 10.6 -34.3 -36.4 -29.3
US
Take-Two Interactive Software Inc
NASDAQ:TTWO
31.7B USD 5.8 -8.7 55.4 -69.1
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
13.5T KRW 5.7 15.1 9.2 10.2
P/E Multiple
Earnings Growth
JP
s
sMedio Inc
TSE:3913
Average P/E: 27.1
Negative Multiple: -9.6
N/A
US
A
Activision Blizzard Inc
LSE:0H8X
34.2
151%
JP
Nintendo Co Ltd
TSE:7974
24.9
-3%
SG
Sea Ltd
NYSE:SE
Negative Multiple: -308
1 168%
CN
NetEase Inc
NASDAQ:NTES
12.7
32%
US
Electronic Arts Inc
NASDAQ:EA
41
102%
US
Roblox Corp
NYSE:RBLX
Negative Multiple: -34.3 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
s
sMedio Inc
TSE:3913
Average EV/EBIT: 18.1
Negative Multiple: -17.6
N/A
US
A
Activision Blizzard Inc
LSE:0H8X
28.9
153%
JP
Nintendo Co Ltd
TSE:7974
19
N/A
SG
Sea Ltd
NYSE:SE
Negative Multiple: -2 018.4
506%
CN
NetEase Inc
NASDAQ:NTES
8.8
37%
US
Electronic Arts Inc
NASDAQ:EA
27.6
85%
US
Roblox Corp
NYSE:RBLX
Negative Multiple: -29.3 N/A
US
Take-Two Interactive Software Inc
NASDAQ:TTWO
Negative Multiple: -69.1 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