Marvelous Inc
TSE:7844

Watchlist Manager
Marvelous Inc Logo
Marvelous Inc
TSE:7844
Watchlist
Price: 580 JPY -0.51% Market Closed
Market Cap: 35.1B 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 509.73 JPY. Compared to the current market price of 580 JPY, Marvelous Inc is Overvalued by 12%.

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
509.73 JPY
Overvaluation 12%
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
13.7
Industry
17.3
Forward
29.2
vs History
30
vs Industry
26
Median 3Y
14.3
Median 5Y
13.9
Industry
11.4
vs History
vs Industry
Median 3Y
-14.6
Median 5Y
-12.5
Industry
15.9
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
1.5
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
7.1
Industry
12
vs History
28
vs Industry
35
Median 3Y
9.6
Median 5Y
9.3
Industry
10.5
vs History
vs Industry
Median 3Y
-9.8
Median 5Y
-8.8
Industry
13.2
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
35.1B JPY 1.2 -22.7 -36.8 -14.3
US
Activision Blizzard Inc
LSE:0H8X
74.1B USD 8.5 34.2 24.6 28.9
SG
Sea Ltd
NYSE:SE
64.9B USD 4.2 667.4 84.5 208.8
JP
Nintendo Co Ltd
TSE:7974
9.5T JPY 6.8 29 19.5 20.2
CN
NetEase Inc
NASDAQ:NTES
56.5B USD 3.9 14.9 9.6 10.4
US
Electronic Arts Inc
NASDAQ:EA
43.7B USD 5.9 41.7 21.9 28.1
US
Take-Two Interactive Software Inc
NASDAQ:TTWO
33B USD 6.1 -9.1 57.6 -71.9
US
Roblox Corp
NYSE:RBLX
32.6B USD 9.7 -31.4 -33.2 -26.7
JP
Konami Holdings Corp
TSE:9766
2T JPY 5.3 30.6 15.8 20.1
JP
Nexon Co Ltd
TSE:3659
1.8T JPY 4 29.9 8.9 9.5
KR
Krafton Inc
KRX:259960
14T KRW 5.9 15.7 9.7 10.8
P/E Multiple
Earnings Growth
JP
Marvelous Inc
TSE:7844
Average P/E: 107.9
Negative Multiple: -22.7
N/A
US
A
Activision Blizzard Inc
LSE:0H8X
34.2
151%
SG
Sea Ltd
NYSE:SE
667.4
1 168%
JP
Nintendo Co Ltd
TSE:7974
29
-3%
CN
NetEase Inc
NASDAQ:NTES
14.9
32%
US
Electronic Arts Inc
NASDAQ:EA
41.7
102%
US
Take-Two Interactive Software Inc
NASDAQ:TTWO
Negative Multiple: -9.1 N/A
US
Roblox Corp
NYSE:RBLX
Negative Multiple: -31.4 N/A
JP
Konami Holdings Corp
TSE:9766
30.6
49%
JP
N
Nexon Co Ltd
TSE:3659
29.9
117%
KR
Krafton Inc
KRX:259960
15.7
84%
EV/EBIT Multiple
EBIT Growth
JP
Marvelous Inc
TSE:7844
Average EV/EBIT: 42.1
Negative Multiple: -14.3
N/A
US
A
Activision Blizzard Inc
LSE:0H8X
28.9
153%
SG
Sea Ltd
NYSE:SE
208.8
506%
JP
Nintendo Co Ltd
TSE:7974
20.2
N/A
CN
NetEase Inc
NASDAQ:NTES
10.4
37%
US
Electronic Arts Inc
NASDAQ:EA
28.1
85%
US
Take-Two Interactive Software Inc
NASDAQ:TTWO
Negative Multiple: -71.9 N/A
US
Roblox Corp
NYSE:RBLX
Negative Multiple: -26.7 N/A
JP
Konami Holdings Corp
TSE:9766
20.1
N/A
JP
N
Nexon Co Ltd
TSE:3659
9.5
N/A
KR
Krafton Inc
KRX:259960
10.8
75%

See Also

Discover More
Back to Top