Coly Inc
TSE:4175

Watchlist Manager
Coly Inc Logo
Coly Inc
TSE:4175
Watchlist
Price: 1 838 JPY -3.21% Market Closed
Market Cap: 10.1B JPY

Relative Value

The Relative Value of one Coly Inc stock under the Base Case scenario is 1 215.04 JPY. Compared to the current market price of 1 838 JPY, Coly Inc is Overvalued by 34%.

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
1 215.04 JPY
Overvaluation 34%
Relative Value
Price
Worst Case
Base Case
Best Case

Multiples Across Competitors

Competitors Multiples
Coly 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
Coly Inc
TSE:4175
10.1B JPY 1.4 -148.3 -40.1 -33.7
CN
Blue Hat Interactive Entertainment Technology
NASDAQ:BHAT
96.3T USD 4 945 657.9 -10 328 237 -16 662 404.6 -16 362 542.4
CN
NetEase Inc
NASDAQ:NTES
88B USD 5.5 17 87.8 93.3
JP
Nintendo Co Ltd
TSE:7974
12.2T JPY 7.1 33.4 31.1 32.8
US
Activision Blizzard Inc
LSE:0H8X
74.1B USD 8.5 34.2 24.6 28.9
SG
Sea Ltd
NYSE:SE
71.2B USD 3.4 50.6 39.5 39.5
US
Roblox Corp
NYSE:RBLX
56B USD 12.4 -57.1 -59.2 -47.8
US
Electronic Arts Inc
NASDAQ:EA
50.8B USD 7 57.4 32.7 40.9
US
Take-Two Interactive Software Inc
NASDAQ:TTWO
44.2B USD 7.1 -11.1 51.8 -122.7
CN
Zhejiang Century Huatong Group Co Ltd
SZSE:002602
152.3B CNY 4.4 40 25.4 25.4
JP
Nexon Co Ltd
TSE:3659
3.4T JPY 7.9 29.9 21.1 23.1
P/E Multiple
Earnings Growth PEG
JP
Coly Inc
TSE:4175
Average P/E: 37.5
Negative Multiple: -148.3
N/A N/A
CN
Blue Hat Interactive Entertainment Technology
NASDAQ:BHAT
Negative Multiple: -10 328 237 N/A N/A
CN
NetEase Inc
NASDAQ:NTES
17
17%
1
JP
Nintendo Co Ltd
TSE:7974
33.4
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: -57.1 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: -11.1 N/A N/A
CN
Z
Zhejiang Century Huatong Group Co Ltd
SZSE:002602
40
94%
0.4
JP
N
Nexon Co Ltd
TSE:3659
29.9
1%
29.9
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
JP
Coly Inc
TSE:4175
Average EV/EBITDA: 39.2
Negative Multiple: -40.1
N/A N/A
CN
Blue Hat Interactive Entertainment Technology
NASDAQ:BHAT
Negative Multiple: -16 662 404.6 N/A N/A
CN
NetEase Inc
NASDAQ:NTES
87.8
16%
5.5
JP
Nintendo Co Ltd
TSE:7974
31.1
36%
0.9
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: -59.2 N/A N/A
US
Electronic Arts Inc
NASDAQ:EA
32.7
20%
1.6
US
Take-Two Interactive Software Inc
NASDAQ:TTWO
51.8
60%
0.9
CN
Z
Zhejiang Century Huatong Group Co Ltd
SZSE:002602
25.4
54%
0.5
JP
N
Nexon Co Ltd
TSE:3659
21.1
7%
3
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
JP
Coly Inc
TSE:4175
Average EV/EBIT: 40.6
Negative Multiple: -33.7
N/A N/A
CN
Blue Hat Interactive Entertainment Technology
NASDAQ:BHAT
Negative Multiple: -16 362 542.4 N/A N/A
CN
NetEase Inc
NASDAQ:NTES
93.3
16%
5.8
JP
Nintendo Co Ltd
TSE:7974
32.8
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: -47.8 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: -122.7 N/A N/A
CN
Z
Zhejiang Century Huatong Group Co Ltd
SZSE:002602
25.4
48%
0.5
JP
N
Nexon Co Ltd
TSE:3659
23.1
N/A N/A