Akatsuki Inc
TSE:3932

Watchlist Manager
Akatsuki Inc Logo
Akatsuki Inc
TSE:3932
Watchlist
Price: 2 604 JPY -1.62% Market Closed
Market Cap: 37.8B JPY

Relative Value

The Relative Value of one Akatsuki Inc stock under the Base Case scenario is 1 139.82 JPY. Compared to the current market price of 2 604 JPY, Akatsuki Inc is Overvalued by 56%.

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
1 139.82 JPY
Overvaluation 56%
Relative Value
Price
Worst Case
Base Case
Best Case

Multiples Across Competitors

Competitors Multiples
Akatsuki 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
Akatsuki Inc
TSE:3932
37.6B JPY 1.8 18 7.1 7.4
CN
Blue Hat Interactive Entertainment Technology
NASDAQ:BHAT
93.8T USD 5 563 865.2 -11 619 266.6 -18 745 205.2 -18 407 860.2
CN
NetEase Inc
NASDAQ:NTES
84.6B USD 5.3 16.3 83.1 88.4
JP
Nintendo Co Ltd
TSE:7974
11.9T JPY 7 32.9 30.2 31.8
US
Activision Blizzard Inc
LSE:0H8X
74.1B USD 8.5 34.2 24.6 28.9
SG
Sea Ltd
NYSE:SE
71.3B USD 3.4 50.6 39.5 39.5
US
Roblox Corp
NYSE:RBLX
53.5B USD 11.9 -54.8 -56.7 -45.9
US
Electronic Arts Inc
NASDAQ:EA
50.8B USD 7 57.4 32.7 40.9
US
Take-Two Interactive Software Inc
NASDAQ:TTWO
43.8B USD 7.1 -11 51.2 -121.5
JP
Nexon Co Ltd
TSE:3659
3.4T JPY 7.9 29.9 21.1 23.1
CN
Zhejiang Century Huatong Group Co Ltd
SZSE:002602
149.1B CNY 4.3 39.6 24.9 24.9
P/E Multiple
Earnings Growth PEG
JP
Akatsuki Inc
TSE:3932
Average P/E: 34.9
18
35%
0.5
CN
Blue Hat Interactive Entertainment Technology
NASDAQ:BHAT
Negative Multiple: -11 619 266.6 N/A N/A
CN
NetEase Inc
NASDAQ:NTES
16.3
17%
1
JP
Nintendo Co Ltd
TSE:7974
32.9
31%
1.1
US
A
Activision Blizzard Inc
LSE:0H8X
34.2
36%
1
SG
Sea Ltd
NYSE:SE
50.6
97%
0.5
US
Roblox Corp
NYSE:RBLX
Negative Multiple: -54.8 N/A N/A
US
Electronic Arts Inc
NASDAQ:EA
57.4
33%
1.7
US
Take-Two Interactive Software Inc
NASDAQ:TTWO
Negative Multiple: -11 N/A N/A
JP
N
Nexon Co Ltd
TSE:3659
29.9
1%
29.9
CN
Z
Zhejiang Century Huatong Group Co Ltd
SZSE:002602
39.6
94%
0.4
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
JP
Akatsuki Inc
TSE:3932
Average EV/EBITDA: 34.9
7.1
20%
0.4
CN
Blue Hat Interactive Entertainment Technology
NASDAQ:BHAT
Negative Multiple: -18 745 205.2 N/A N/A
CN
NetEase Inc
NASDAQ:NTES
83.1
16%
5.2
JP
Nintendo Co Ltd
TSE:7974
30.2
36%
0.8
US
A
Activision Blizzard Inc
LSE:0H8X
24.6
30%
0.8
SG
Sea Ltd
NYSE:SE
39.5
75%
0.5
US
Roblox Corp
NYSE:RBLX
Negative Multiple: -56.7 N/A N/A
US
Electronic Arts Inc
NASDAQ:EA
32.7
20%
1.6
US
Take-Two Interactive Software Inc
NASDAQ:TTWO
51.2
60%
0.9
JP
N
Nexon Co Ltd
TSE:3659
21.1
7%
3
CN
Z
Zhejiang Century Huatong Group Co Ltd
SZSE:002602
24.9
54%
0.5
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
JP
Akatsuki Inc
TSE:3932
Average EV/EBIT: 35.6
7.4
N/A N/A
CN
Blue Hat Interactive Entertainment Technology
NASDAQ:BHAT
Negative Multiple: -18 407 860.2 N/A N/A
CN
NetEase Inc
NASDAQ:NTES
88.4
16%
5.5
JP
Nintendo Co Ltd
TSE:7974
31.8
N/A N/A
US
A
Activision Blizzard Inc
LSE:0H8X
28.9
36%
0.8
SG
Sea Ltd
NYSE:SE
39.5
88%
0.4
US
Roblox Corp
NYSE:RBLX
Negative Multiple: -45.9 N/A N/A
US
Electronic Arts Inc
NASDAQ:EA
40.9
26%
1.6
US
Take-Two Interactive Software Inc
NASDAQ:TTWO
Negative Multiple: -121.5 N/A N/A
JP
N
Nexon Co Ltd
TSE:3659
23.1
N/A N/A
CN
Z
Zhejiang Century Huatong Group Co Ltd
SZSE:002602
24.9
48%
0.5