B

Bloober Team SA
WSE:BLO

Watchlist Manager
Bloober Team SA
WSE:BLO
Watchlist
Price: 23.3 PLN 0.43%
Market Cap: 449.9m PLN
Have any thoughts about
Bloober Team SA?
Write Note

Relative Value

The Relative Value of one BLO stock under the Base Case scenario is 23.42 PLN. Compared to the current market price of 23.3 PLN, Bloober Team SA is Undervalued by 1%.

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.

BLO Relative Value
Base Case
23.42 PLN
Undervaluation 1%
Relative Value
Price
B
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
36
vs Industry
15
Median 3Y
5.4
Median 5Y
6
Industry
1.5
Forward
4.4
vs History
41
vs Industry
10
Median 3Y
23.8
Median 5Y
24.5
Industry
17.9
Forward
29.7
vs History
4
vs Industry
15
Median 3Y
22
Median 5Y
14.1
Industry
11.5
vs History
41
vs Industry
3
Median 3Y
18.5
Median 5Y
17.7
Industry
15.7
vs History
76
vs Industry
12
Median 3Y
4.4
Median 5Y
5.3
Industry
1.7
vs History
36
vs Industry
16
Median 3Y
5.2
Median 5Y
5.7
Industry
1.6
Forward
4.1
vs History
23
vs Industry
35
Median 3Y
4.5
Median 5Y
5.1
Industry
3.3
vs History
23
vs Industry
19
Median 3Y
13.4
Median 5Y
16
Industry
8.7
Forward
13.6
vs History
38
vs Industry
13
Median 3Y
20.3
Median 5Y
22.6
Industry
12.2
Forward
25.3
vs History
4
vs Industry
15
Median 3Y
20
Median 5Y
13.2
Industry
10.6
vs History
33
vs Industry
3
Median 3Y
18
Median 5Y
16.6
Industry
13.4
vs History
80
vs Industry
15
Median 3Y
4.1
Median 5Y
4.6
Industry
1.4

Multiples Across Competitors

BLO Competitors Multiples
Bloober Team SA Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
PL
Bloober Team SA
WSE:BLO
462.7m PLN 6.3 25.5 20.1 23.8
US
Activision Blizzard Inc
LSE:0H8X
74.1B USD 8.5 34.2 24.6 28.9
JP
Nintendo Co Ltd
TSE:7974
10.7T JPY 7.6 32.6 22.5 23.4
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
Roblox Corp
NYSE:RBLX
39.4B USD 11.7 -37.9 -40.4 -32.5
US
Electronic Arts Inc
NASDAQ:EA
38.9B USD 5.2 37.2 19.5 25
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 31.5 9.5 10.2
KR
Krafton Inc
KRX:259960
14T KRW 5.3 17.5 8.6 9.4
P/E Multiple
Earnings Growth P/E to Growth
PL
B
Bloober Team SA
WSE:BLO
Average P/E: 97.4
25.5
42%
0.6
US
A
Activision Blizzard Inc
LSE:0H8X
34.2
151%
0.2
JP
Nintendo Co Ltd
TSE:7974
32.6
8%
4
SG
Sea Ltd
NYSE:SE
653.3
1 297%
0.5
CN
NetEase Inc
NASDAQ:NTES
15.7
32%
0.5
US
Roblox Corp
NYSE:RBLX
Negative Multiple: -37.9 N/A N/A
US
Electronic Arts Inc
NASDAQ:EA
37.2
100%
0.4
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
31.5
117%
0.3
KR
Krafton Inc
KRX:259960
17.5
84%
0.2
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
PL
B
Bloober Team SA
WSE:BLO
Average EV/EBITDA: 26.9
20.1
61%
0.3
US
A
Activision Blizzard Inc
LSE:0H8X
24.6
119%
0.2
JP
Nintendo Co Ltd
TSE:7974
22.5
7%
3.2
SG
Sea Ltd
NYSE:SE
82.7
413%
0.2
CN
NetEase Inc
NASDAQ:NTES
10.3
32%
0.3
US
Roblox Corp
NYSE:RBLX
Negative Multiple: -40.4 N/A N/A
US
Electronic Arts Inc
NASDAQ:EA
19.5
62%
0.3
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
9.5
29%
0.3
KR
Krafton Inc
KRX:259960
8.6
77%
0.1
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
PL
B
Bloober Team SA
WSE:BLO
Average EV/EBIT: 39.4
23.8
61%
0.4
US
A
Activision Blizzard Inc
LSE:0H8X
28.9
153%
0.2
JP
Nintendo Co Ltd
TSE:7974
23.4
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
Roblox Corp
NYSE:RBLX
Negative Multiple: -32.5 N/A N/A
US
Electronic Arts Inc
NASDAQ:EA
25
89%
0.3
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
10.2
N/A N/A
KR
Krafton Inc
KRX:259960
9.4
88%
0.1

See Also

Discover More
Back to Top