Marvelous Inc
TSE:7844

Watchlist Manager
Marvelous Inc Logo
Marvelous Inc
TSE:7844
Watchlist
Price: 567 JPY -0.7% Market Closed
Market Cap: 34.3B JPY
Have any thoughts about
Marvelous Inc?
Write Note

Relative Value

The Relative Value of one Marvelous Inc stock under the Base Case scenario is 514.26 JPY. Compared to the current market price of 567 JPY, Marvelous Inc is Overvalued by 9%.

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
514.26 JPY
Overvaluation 9%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
90
vs Industry
48
Median 3Y
1.5
Median 5Y
1.5
Industry
1.5
Forward
1.2
vs History
vs Industry
8
Median 3Y
11.3
Median 5Y
13.1
Industry
17.9
Forward
28.6
vs History
30
vs Industry
26
Median 3Y
14.5
Median 5Y
14.1
Industry
11.5
vs History
vs Industry
Median 3Y
-14.6
Median 5Y
-12.4
Industry
15.7
vs History
79
vs Industry
44
Median 3Y
1.4
Median 5Y
1.5
Industry
1.7
vs History
65
vs Industry
57
Median 3Y
1
Median 5Y
1
Industry
1.6
Forward
0.9
vs History
44
vs Industry
51
Median 3Y
2.2
Median 5Y
2.1
Industry
3.3
vs History
vs Industry
36
Median 3Y
4.9
Median 5Y
5.1
Industry
8.7
vs History
vs Industry
30
Median 3Y
6.9
Median 5Y
7
Industry
12.2
vs History
28
vs Industry
35
Median 3Y
9.8
Median 5Y
9.4
Industry
10.6
vs History
vs Industry
Median 3Y
-9.8
Median 5Y
-9.1
Industry
13.4
vs History
88
vs Industry
38
Median 3Y
1.3
Median 5Y
1.4
Industry
1.4

Multiples Across Competitors

Competitors Multiples
Marvelous 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
Marvelous Inc
TSE:7844
34.3B JPY 1.2 -22.2 -35.7 -13.9
US
Activision Blizzard Inc
LSE:0H8X
74.1B USD 8.5 34.2 24.6 28.9
JP
Nintendo Co Ltd
TSE:7974
10.6T JPY 7.6 32.4 22.4 23.2
SG
Sea Ltd
NYSE:SE
63.5B USD 4.1 653.3 82.7 204.2
CN
NetEase Inc
NASDAQ:NTES
59.4B USD 4.1 15.7 10.3 11.2
US
Electronic Arts Inc
NASDAQ:EA
38.9B USD 5.2 37.2 19.5 25
US
Roblox Corp
NYSE:RBLX
39.4B USD 11.7 -37.9 -40.4 -32.5
US
Take-Two Interactive Software Inc
NASDAQ:TTWO
31.9B USD 5.9 -8.8 55.8 -69.6
JP
Konami Holdings Corp
TSE:9766
2T JPY 5.2 29.4 15.1 19
JP
Nexon Co Ltd
TSE:3659
1.9T JPY 4.2 31 9.3 10
KR
Krafton Inc
KRX:259960
14.2T KRW 5.4 17.7 8.7 9.5
P/E Multiple
Earnings Growth P/E to Growth
JP
Marvelous Inc
TSE:7844
Average P/E: 106.4
Negative Multiple: -22.2
N/A N/A
US
A
Activision Blizzard Inc
LSE:0H8X
34.2
151%
0.2
JP
Nintendo Co Ltd
TSE:7974
32.4
8%
3.9
SG
Sea Ltd
NYSE:SE
653.3
1 297%
0.5
CN
NetEase Inc
NASDAQ:NTES
15.7
32%
0.5
US
Electronic Arts Inc
NASDAQ:EA
37.2
100%
0.4
US
Roblox Corp
NYSE:RBLX
Negative Multiple: -37.9 N/A N/A
US
Take-Two Interactive Software Inc
NASDAQ:TTWO
Negative Multiple: -8.8 N/A N/A
JP
Konami Holdings Corp
TSE:9766
29.4
57%
0.5
JP
N
Nexon Co Ltd
TSE:3659
31
117%
0.3
KR
Krafton Inc
KRX:259960
17.7
84%
0.2
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
JP
Marvelous Inc
TSE:7844
Average EV/EBITDA: 27.6
Negative Multiple: -35.7
N/A N/A
US
A
Activision Blizzard Inc
LSE:0H8X
24.6
119%
0.2
JP
Nintendo Co Ltd
TSE:7974
22.4
7%
3.2
SG
Sea Ltd
NYSE:SE
82.7
413%
0.2
CN
NetEase Inc
NASDAQ:NTES
10.3
32%
0.3
US
Electronic Arts Inc
NASDAQ:EA
19.5
62%
0.3
US
Roblox Corp
NYSE:RBLX
Negative Multiple: -40.4 N/A N/A
US
Take-Two Interactive Software Inc
NASDAQ:TTWO
55.8
224%
0.2
JP
Konami Holdings Corp
TSE:9766
15.1
34%
0.4
JP
N
Nexon Co Ltd
TSE:3659
9.3
29%
0.3
KR
Krafton Inc
KRX:259960
8.7
77%
0.1
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
JP
Marvelous Inc
TSE:7844
Average EV/EBIT: 41.4
Negative Multiple: -13.9
N/A N/A
US
A
Activision Blizzard Inc
LSE:0H8X
28.9
153%
0.2
JP
Nintendo Co Ltd
TSE:7974
23.2
N/A N/A
SG
Sea Ltd
NYSE:SE
204.2
650%
0.3
CN
NetEase Inc
NASDAQ:NTES
11.2
36%
0.3
US
Electronic Arts Inc
NASDAQ:EA
25
89%
0.3
US
Roblox Corp
NYSE:RBLX
Negative Multiple: -32.5 N/A N/A
US
Take-Two Interactive Software Inc
NASDAQ:TTWO
Negative Multiple: -69.6 N/A N/A
JP
Konami Holdings Corp
TSE:9766
19
N/A N/A
JP
N
Nexon Co Ltd
TSE:3659
10
N/A N/A
KR
Krafton Inc
KRX:259960
9.5
88%
0.1

See Also

Discover More
Back to Top