C

Creepy Jar SA
WSE:CRJ

Watchlist Manager
Creepy Jar SA
WSE:CRJ
Watchlist
Price: 272 PLN 2.84% Market Closed
Market Cap: 190.2m PLN
Have any thoughts about
Creepy Jar SA?
Write Note

Relative Value

The Relative Value of one CRJ stock under the Base Case scenario is 420.13 PLN. Compared to the current market price of 272 PLN, Creepy Jar SA is Undervalued by 35%.

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.

CRJ Relative Value
Base Case
420.13 PLN
Undervaluation 35%
Relative Value
Price
C
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
98
vs Industry
7
Median 3Y
10.1
Median 5Y
11.2
Industry
1.5
Forward
3.6
vs History
55
vs Industry
16
Median 3Y
17.4
Median 5Y
22.6
Industry
18.1
Forward
6.6
vs History
87
vs Industry
19
Median 3Y
13.5
Median 5Y
16.9
Industry
11.6
vs History
28
vs Industry
10
Median 3Y
16.6
Median 5Y
23.3
Industry
16
vs History
98
vs Industry
19
Median 3Y
4.8
Median 5Y
5.8
Industry
1.7
vs History
98
vs Industry
9
Median 3Y
8.4
Median 5Y
9.3
Industry
1.5
Forward
2.2
vs History
98
vs Industry
19
Median 3Y
8.5
Median 5Y
9.3
Industry
3.3
vs History
77
vs Industry
12
Median 3Y
13.8
Median 5Y
17.9
Industry
8.8
Forward
3.9
vs History
71
vs Industry
13
Median 3Y
15
Median 5Y
19.1
Industry
12.3
Forward
4.1
vs History
96
vs Industry
23
Median 3Y
10.9
Median 5Y
14.2
Industry
10.6
vs History
65
vs Industry
12
Median 3Y
14.4
Median 5Y
19.7
Industry
13.5
vs History
98
vs Industry
5
Median 3Y
15.8
Median 5Y
26.8
Industry
1.4

Multiples Across Competitors

CRJ Competitors Multiples
Creepy Jar 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
Creepy Jar SA
WSE:CRJ
190.2m PLN 6.1 21.4 13.5 15.9
US
Activision Blizzard Inc
LSE:0H8X
74.1B USD 8.5 34.2 24.6 28.9
JP
Nintendo Co Ltd
TSE:7974
10.8T JPY 7.7 32.9 22.8 23.7
SG
Sea Ltd
NYSE:SE
61.1B USD 3.9 627.8 79.3 195.9
CN
NetEase Inc
NASDAQ:NTES
56.9B USD 3.9 15.1 9.8 10.6
US
Roblox Corp
NYSE:RBLX
39.7B USD 11.8 -38.2 -40.6 -32.7
US
Electronic Arts Inc
NASDAQ:EA
38.5B USD 5.2 36.8 19.3 24.7
US
Take-Two Interactive Software Inc
NASDAQ:TTWO
33.1B USD 6.1 -9.1 57.7 -72.1
JP
Konami Holdings Corp
TSE:9766
2T JPY 5.1 29.2 15 18.8
JP
Nexon Co Ltd
TSE:3659
2T JPY 4.4 32.4 9.9 10.7
KR
Krafton Inc
KRX:259960
15.2T KRW 5.8 19 9.5 10.4
P/E Multiple
Earnings Growth PEG
PL
C
Creepy Jar SA
WSE:CRJ
Average P/E: 94.3
21.4
24%
0.9
US
A
Activision Blizzard Inc
LSE:0H8X
34.2
36%
1
JP
Nintendo Co Ltd
TSE:7974
32.9
3%
11
SG
Sea Ltd
NYSE:SE
627.8
141%
4.5
CN
NetEase Inc
NASDAQ:NTES
15.1
10%
1.5
US
Roblox Corp
NYSE:RBLX
Negative Multiple: -38.2 N/A N/A
US
Electronic Arts Inc
NASDAQ:EA
36.8
26%
1.4
US
Take-Two Interactive Software Inc
NASDAQ:TTWO
Negative Multiple: -9.1 N/A N/A
JP
Konami Holdings Corp
TSE:9766
29.2
16%
1.8
JP
N
Nexon Co Ltd
TSE:3659
32.4
29%
1.1
KR
Krafton Inc
KRX:259960
19
23%
0.8
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
PL
C
Creepy Jar SA
WSE:CRJ
Average EV/EBITDA: 26.1
13.5
27%
0.5
US
A
Activision Blizzard Inc
LSE:0H8X
24.6
30%
0.8
JP
Nintendo Co Ltd
TSE:7974
22.8
2%
11.4
SG
Sea Ltd
NYSE:SE
79.3
72%
1.1
CN
NetEase Inc
NASDAQ:NTES
9.8
9%
1.1
US
Roblox Corp
NYSE:RBLX
Negative Multiple: -40.6 N/A N/A
US
Electronic Arts Inc
NASDAQ:EA
19.3
17%
1.1
US
Take-Two Interactive Software Inc
NASDAQ:TTWO
57.7
48%
1.2
JP
Konami Holdings Corp
TSE:9766
15
10%
1.5
JP
N
Nexon Co Ltd
TSE:3659
9.9
9%
1.1
KR
Krafton Inc
KRX:259960
9.5
21%
0.5
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
PL
C
Creepy Jar SA
WSE:CRJ
Average EV/EBIT: 37.7
15.9
32%
0.5
US
A
Activision Blizzard Inc
LSE:0H8X
28.9
36%
0.8
JP
Nintendo Co Ltd
TSE:7974
23.7
N/A N/A
SG
Sea Ltd
NYSE:SE
195.9
94%
2.1
CN
NetEase Inc
NASDAQ:NTES
10.6
11%
1
US
Roblox Corp
NYSE:RBLX
Negative Multiple: -32.7 N/A N/A
US
Electronic Arts Inc
NASDAQ:EA
24.7
23%
1.1
US
Take-Two Interactive Software Inc
NASDAQ:TTWO
Negative Multiple: -72.1 N/A N/A
JP
Konami Holdings Corp
TSE:9766
18.8
N/A N/A
JP
N
Nexon Co Ltd
TSE:3659
10.7
N/A N/A
KR
Krafton Inc
KRX:259960
10.4
23%
0.5