GameWith Inc
TSE:6552

Watchlist Manager
GameWith Inc Logo
GameWith Inc
TSE:6552
Watchlist
Price: 187 JPY 2.19% Market Closed
Market Cap: 3.4B JPY

Relative Value

The Relative Value of one GameWith Inc stock under the Base Case scenario is 171.33 JPY. Compared to the current market price of 187 JPY, GameWith Inc is Overvalued by 8%.

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
171.33 JPY
Overvaluation 8%
Relative Value
Price
Worst Case
Base Case
Best Case

Multiples Across Competitors

Competitors Multiples
GameWith 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
GameWith Inc
TSE:6552
3.3B JPY 0.9 -193.3 19.8 35.7
US
Alphabet Inc
NASDAQ:GOOGL
3.9T USD 10.1 31.3 26.6 30.7
US
Meta Platforms Inc
NASDAQ:META
1.5T USD 8 25.9 15.1 18.3
CN
Tencent Holdings Ltd
HKEX:700
5.5T HKD 6.7 22.5 18.7 18.7
CN
Baidu Inc
NASDAQ:BIDU
53B USD 2.8 43.6 168.8 168.8
CN
Kuaishou Technology
HKEX:1024
328.7B HKD 2.1 16.6 11.5 11.5
JP
LY Corp
XMUN:YOJ
31.3B EUR 2.9 28.2 3 655.2 5 700.1
NL
Nebius Group NV
NASDAQ:NBIS
24.8B USD 5 625.8 8 887.8 -505 543.3 -288 534.8
KR
Naver Corp
KRX:035420
36.5T KRW 3.1 16.4 13.8 13.8
KR
Kakao Corp
KRX:035720
26T KRW 3.1 107.4 12.9 32
JP
Z Holdings Corp
TSE:4689
2.8T JPY 1.4 13.6 13.4 20.9
P/S Multiple
Revenue Growth P/S to Growth
JP
GameWith Inc
TSE:6552
Average P/S: 515.2
0.9
9%
0.1
US
Alphabet Inc
NASDAQ:GOOGL
10.1
15%
0.7
US
Meta Platforms Inc
NASDAQ:META
8
19%
0.4
CN
Tencent Holdings Ltd
HKEX:700
6.7
11%
0.6
CN
Baidu Inc
NASDAQ:BIDU
2.8
3%
0.9
CN
Kuaishou Technology
HKEX:1024
2.1
11%
0.2
JP
L
LY Corp
XMUN:YOJ
2.9
8%
0.4
NL
Nebius Group NV
NASDAQ:NBIS
5 625.8
300%
18.8
KR
Naver Corp
KRX:035420
3.1
11%
0.3
KR
Kakao Corp
KRX:035720
3.1
7%
0.4
JP
Z Holdings Corp
TSE:4689
1.4
8%
0.2
P/E Multiple
Earnings Growth PEG
JP
GameWith Inc
TSE:6552
Average P/E: 919.3
Negative Multiple: -193.3
N/A N/A
US
Alphabet Inc
NASDAQ:GOOGL
31.3
17%
1.8
US
Meta Platforms Inc
NASDAQ:META
25.9
12%
2.2
CN
Tencent Holdings Ltd
HKEX:700
22.5
19%
1.2
CN
Baidu Inc
NASDAQ:BIDU
43.6
1%
43.6
CN
Kuaishou Technology
HKEX:1024
16.6
22%
0.8
JP
L
LY Corp
XMUN:YOJ
28.2
11%
2.6
NL
Nebius Group NV
NASDAQ:NBIS
8 887.8
N/A N/A
KR
Naver Corp
KRX:035420
16.4
10%
1.6
KR
Kakao Corp
KRX:035720
107.4
143%
0.8
JP
Z Holdings Corp
TSE:4689
13.6
11%
1.2
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
JP
GameWith Inc
TSE:6552
Average EV/EBITDA: 395.6
19.8
N/A N/A
US
Alphabet Inc
NASDAQ:GOOGL
26.6
26%
1
US
Meta Platforms Inc
NASDAQ:META
15.1
24%
0.6
CN
Tencent Holdings Ltd
HKEX:700
18.7
18%
1
CN
Baidu Inc
NASDAQ:BIDU
168.8
-10%
N/A
CN
Kuaishou Technology
HKEX:1024
11.5
24%
0.5
JP
L
LY Corp
XMUN:YOJ
3 655.2
12%
304.6
NL
Nebius Group NV
NASDAQ:NBIS
Negative Multiple: -505 543.3 N/A N/A
KR
Naver Corp
KRX:035420
13.8
12%
1.2
KR
Kakao Corp
KRX:035720
12.9
13%
1
JP
Z Holdings Corp
TSE:4689
13.4
12%
1.1
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
JP
GameWith Inc
TSE:6552
Average EV/EBIT: 605.1
35.7
N/A N/A
US
Alphabet Inc
NASDAQ:GOOGL
30.7
17%
1.8
US
Meta Platforms Inc
NASDAQ:META
18.3
13%
1.4
CN
Tencent Holdings Ltd
HKEX:700
18.7
18%
1
CN
Baidu Inc
NASDAQ:BIDU
168.8
1%
168.8
CN
Kuaishou Technology
HKEX:1024
11.5
30%
0.4
JP
L
LY Corp
XMUN:YOJ
5 700.1
N/A N/A
NL
Nebius Group NV
NASDAQ:NBIS
Negative Multiple: -288 534.8 N/A N/A
KR
Naver Corp
KRX:035420
13.8
12%
1.2
KR
Kakao Corp
KRX:035720
32
32%
1
JP
Z Holdings Corp
TSE:4689
20.9
N/A N/A