Marvelous Inc
TSE:7844

Watchlist Manager
Marvelous Inc Logo
Marvelous Inc
TSE:7844
Watchlist
Price: 559 JPY 1.08% Market Closed
Market Cap: 33.9B 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 509.58 JPY. Compared to the current market price of 559 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
509.58 JPY
Overvaluation 9%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
93
vs Industry
48
Median 3Y
1.5
Median 5Y
1.5
Industry
1.5
Forward
1.1
vs History
vs Industry
8
Median 3Y
11.3
Median 5Y
13.7
Industry
17.4
Forward
28.2
vs History
57
vs Industry
26
Median 3Y
13.8
Median 5Y
13.4
Industry
11.3
vs History
vs Industry
Median 3Y
-37.8
Median 5Y
-14
Industry
15.8
vs History
95
vs Industry
44
Median 3Y
1.4
Median 5Y
1.5
Industry
1.7
vs History
82
vs Industry
57
Median 3Y
1
Median 5Y
1
Industry
1.5
Forward
0.8
vs History
69
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
8.9
vs History
vs Industry
30
Median 3Y
6.9
Median 5Y
7.1
Industry
12.2
vs History
55
vs Industry
35
Median 3Y
9.1
Median 5Y
8.9
Industry
10.6
vs History
vs Industry
Median 3Y
-24.6
Median 5Y
-8.8
Industry
13.6
vs History
95
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
33.9B JPY 1.2 -36.5 -43.8 -13.7
US
Activision Blizzard Inc
LSE:0H8X
74.1B USD 8.5 34.2 24.6 28.9
SG
Sea Ltd
NYSE:SE
62.1B USD 4.3 -309.9 149.3 -2 028.2
JP
Nintendo Co Ltd
TSE:7974
9.7T JPY 6.7 24.9 18.1 19
CN
NetEase Inc
NASDAQ:NTES
49.8B USD 3.4 12.5 7.9 8.6
US
Electronic Arts Inc
NASDAQ:EA
42.7B USD 5.7 40.7 21.4 27.5
US
Roblox Corp
NYSE:RBLX
35.9B USD 10.7 -34.7 -36.6 -29.5
US
Take-Two Interactive Software Inc
NASDAQ:TTWO
31.5B USD 5.8 -8.7 55 -68.7
JP
Nexon Co Ltd
TSE:3659
2.1T JPY 4.9 31 11.3 12.1
JP
Konami Holdings Corp
TSE:9766
2T JPY 5.2 30.5 15.7 20
KR
Krafton Inc
KRX:259960
13.4T KRW 5.7 15.1 9.2 10.2
P/E Multiple
Earnings Growth
JP
Marvelous Inc
TSE:7844
Average P/E: 27
Negative Multiple: -36.5
N/A
US
A
Activision Blizzard Inc
LSE:0H8X
34.2
151%
SG
Sea Ltd
NYSE:SE
Negative Multiple: -309.9
1 168%
JP
Nintendo Co Ltd
TSE:7974
24.9
-3%
CN
NetEase Inc
NASDAQ:NTES
12.5
32%
US
Electronic Arts Inc
NASDAQ:EA
40.7
102%
US
Roblox Corp
NYSE:RBLX
Negative Multiple: -34.7 N/A
US
Take-Two Interactive Software Inc
NASDAQ:TTWO
Negative Multiple: -8.7 N/A
JP
N
Nexon Co Ltd
TSE:3659
31
117%
JP
Konami Holdings Corp
TSE:9766
30.5
49%
KR
Krafton Inc
KRX:259960
15.1
84%
EV/EBIT Multiple
EBIT Growth
JP
Marvelous Inc
TSE:7844
Average EV/EBIT: 18
Negative Multiple: -13.7
N/A
US
A
Activision Blizzard Inc
LSE:0H8X
28.9
153%
SG
Sea Ltd
NYSE:SE
Negative Multiple: -2 028.2
506%
JP
Nintendo Co Ltd
TSE:7974
19
N/A
CN
NetEase Inc
NASDAQ:NTES
8.6
37%
US
Electronic Arts Inc
NASDAQ:EA
27.5
85%
US
Roblox Corp
NYSE:RBLX
Negative Multiple: -29.5 N/A
US
Take-Two Interactive Software Inc
NASDAQ:TTWO
Negative Multiple: -68.7 N/A
JP
N
Nexon Co Ltd
TSE:3659
12.1
N/A
JP
Konami Holdings Corp
TSE:9766
20
N/A
KR
Krafton Inc
KRX:259960
10.2
75%

See Also

Discover More
Back to Top