B

Boombit SA
WSE:BBT

Watchlist Manager
Boombit SA
WSE:BBT
Watchlist
Price: 7.94 PLN Market Closed
Market Cap: 108.3m PLN

Relative Value

The Relative Value of one BBT stock under the Base Case scenario is 11.85 PLN. Compared to the current market price of 7.94 PLN, Boombit SA is Undervalued by 33%.

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.

BBT Relative Value
Base Case
11.85 PLN
Undervaluation 33%
Relative Value
Price
B
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
95
vs Industry
70
Median 3Y
0.6
Median 5Y
0.7
Industry
1.5
vs History
73
vs Industry
35
Median 3Y
11.3
Median 5Y
12
Industry
17.8
vs History
44
vs Industry
42
Median 3Y
6.4
Median 5Y
7.7
Industry
11.5
vs History
vs Industry
38
Median 3Y
7.9
Median 5Y
8.8
Industry
16.1
vs History
95
vs Industry
34
Median 3Y
2.1
Median 5Y
2.3
Industry
1.7
vs History
92
vs Industry
70
Median 3Y
0.5
Median 5Y
0.6
Industry
1.5
vs History
96
vs Industry
32
Median 3Y
4.7
Median 5Y
5.2
Industry
3.3
vs History
84
vs Industry
38
Median 3Y
6.4
Median 5Y
6.9
Industry
8.7
vs History
55
vs Industry
17
Median 3Y
17.2
Median 5Y
17.2
Industry
12.1
vs History
42
vs Industry
45
Median 3Y
5
Median 5Y
6.5
Industry
10.6
vs History
vs Industry
43
Median 3Y
5.6
Median 5Y
6.7
Industry
13.5
vs History
96
vs Industry
27
Median 3Y
2.6
Median 5Y
3.3
Industry
1.4

Multiples Across Competitors

BBT Competitors Multiples
Boombit SA Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
PL
Boombit SA
WSE:BBT
108.3m PLN 0.5 8.6 4.4 15.8
US
Activision Blizzard Inc
LSE:0H8X
74.1B USD 8.5 34.2 24.6 28.9
SG
Sea Ltd
NYSE:SE
67.8B USD 4.4 698.4 88.5 218.5
JP
Nintendo Co Ltd
TSE:7974
10.9T JPY 7.8 33.4 23.2 24.1
CN
NetEase Inc
NASDAQ:NTES
64B USD 4.4 17 11.4 12.3
US
Roblox Corp
NYSE:RBLX
43.4B USD 12.8 -41.5 -44.5 -35.8
US
Electronic Arts Inc
NASDAQ:EA
37.6B USD 5.1 36 18.8 24.1
US
Take-Two Interactive Software Inc
NASDAQ:TTWO
32.6B USD 6 -9 56.9 -71.1
JP
Konami Holdings Corp
TSE:9766
1.9T JPY 4.8 27.1 13.8 17.3
JP
Nexon Co Ltd
TSE:3659
1.8T JPY 3.9 29 8.5 9.1
KR
Krafton Inc
KRX:259960
15.3T KRW 5.8 19.1 9.6 10.5
P/E Multiple
Earnings Growth PEG
PL
B
Boombit SA
WSE:BBT
Average P/E: 100.3
8.6
N/A N/A
US
A
Activision Blizzard Inc
LSE:0H8X
34.2
36%
1
SG
Sea Ltd
NYSE:SE
698.4
141%
5
JP
Nintendo Co Ltd
TSE:7974
33.4
3%
11.1
CN
NetEase Inc
NASDAQ:NTES
17
10%
1.7
US
Roblox Corp
NYSE:RBLX
Negative Multiple: -41.5 N/A N/A
US
Electronic Arts Inc
NASDAQ:EA
36
26%
1.4
US
Take-Two Interactive Software Inc
NASDAQ:TTWO
Negative Multiple: -9 N/A N/A
JP
Konami Holdings Corp
TSE:9766
27.1
16%
1.7
JP
N
Nexon Co Ltd
TSE:3659
29
29%
1
KR
Krafton Inc
KRX:259960
19.1
23%
0.8
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
PL
B
Boombit SA
WSE:BBT
Average EV/EBITDA: 26
4.4
N/A N/A
US
A
Activision Blizzard Inc
LSE:0H8X
24.6
30%
0.8
SG
Sea Ltd
NYSE:SE
88.5
73%
1.2
JP
Nintendo Co Ltd
TSE:7974
23.2
2%
11.6
CN
NetEase Inc
NASDAQ:NTES
11.4
10%
1.1
US
Roblox Corp
NYSE:RBLX
Negative Multiple: -44.5 N/A N/A
US
Electronic Arts Inc
NASDAQ:EA
18.8
18%
1
US
Take-Two Interactive Software Inc
NASDAQ:TTWO
56.9
49%
1.2
JP
Konami Holdings Corp
TSE:9766
13.8
10%
1.4
JP
N
Nexon Co Ltd
TSE:3659
8.5
9%
0.9
KR
Krafton Inc
KRX:259960
9.6
21%
0.5
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
PL
B
Boombit SA
WSE:BBT
Average EV/EBIT: 40.1
15.8
N/A N/A
US
A
Activision Blizzard Inc
LSE:0H8X
28.9
36%
0.8
SG
Sea Ltd
NYSE:SE
218.5
92%
2.4
JP
Nintendo Co Ltd
TSE:7974
24.1
N/A N/A
CN
NetEase Inc
NASDAQ:NTES
12.3
11%
1.1
US
Roblox Corp
NYSE:RBLX
Negative Multiple: -35.8 N/A N/A
US
Electronic Arts Inc
NASDAQ:EA
24.1
23%
1
US
Take-Two Interactive Software Inc
NASDAQ:TTWO
Negative Multiple: -71.1 N/A N/A
JP
Konami Holdings Corp
TSE:9766
17.3
N/A N/A
JP
N
Nexon Co Ltd
TSE:3659
9.1
N/A N/A
KR
Krafton Inc
KRX:259960
10.5
23%
0.5