C

Creepy Jar SA
WSE:CRJ

Watchlist Manager
Creepy Jar SA
WSE:CRJ
Watchlist
Price: 337 PLN -0.88% Market Closed
Market Cap: 235.7m 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 456.75 PLN. Compared to the current market price of 337 PLN, Creepy Jar SA is Undervalued by 26%.

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
456.75 PLN
Undervaluation 26%
Relative Value
Price
C
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
96
vs Industry
7
Median 3Y
10.2
Median 5Y
11.2
Industry
1.5
Forward
4.5
vs History
57
vs Industry
16
Median 3Y
17.1
Median 5Y
22.6
Industry
17.4
Forward
8.2
vs History
73
vs Industry
19
Median 3Y
13.8
Median 5Y
17.6
Industry
11.3
vs History
26
vs Industry
10
Median 3Y
16.6
Median 5Y
23.3
Industry
15.8
vs History
98
vs Industry
19
Median 3Y
5.1
Median 5Y
6.1
Industry
1.7
vs History
98
vs Industry
9
Median 3Y
8.5
Median 5Y
9.8
Industry
1.5
Forward
3
vs History
98
vs Industry
19
Median 3Y
8.5
Median 5Y
9.9
Industry
3.3
vs History
69
vs Industry
12
Median 3Y
14.3
Median 5Y
17.9
Industry
8.9
Forward
5.1
vs History
60
vs Industry
13
Median 3Y
15.1
Median 5Y
19.1
Industry
12.2
Forward
5.5
vs History
87
vs Industry
23
Median 3Y
11
Median 5Y
14.5
Industry
10.6
vs History
49
vs Industry
12
Median 3Y
14.4
Median 5Y
20
Industry
13.6
vs History
98
vs Industry
5
Median 3Y
16.3
Median 5Y
27.7
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
235.7m PLN 7.2 19.1 13.8 15.6
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
PL
C
Creepy Jar SA
WSE:CRJ
Average P/E: 26
19.1
89%
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
PL
C
Creepy Jar SA
WSE:CRJ
Average EV/EBIT: 17.7
15.6
129%
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