I

Ice Code Games SA
WSE:ICG

Watchlist Manager
Ice Code Games SA
WSE:ICG
Watchlist
Price: 0.252 PLN Market Closed
Market Cap: 32m PLN
Have any thoughts about
Ice Code Games SA?
Write Note
Section:
 

Relative Value

The Relative Value of one ICG stock under the Base Case scenario is 0.123 PLN. Compared to the current market price of 0.252 PLN, Ice Code Games SA is Overvalued by 51%.

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.

ICG Relative Value
Base Case
0.123 PLN
Overvaluation 51%
Relative Value
Price
I
Worst Case
Base Case
Best Case

Valuation Multiples

6.7
P/S
P/S
Price to Sales
6.7
vs History
41
vs Industry
12
Median 3Y
15
Median 5Y
6.6
Industry
1.5
More Details
Negative
P/E
P/E
Price to Earnings
N/A
vs History
vs Industry
1
Median 3Y
-18.6
Median 5Y
-134.1
Industry
17.3
More Details
5.7
P/OCF
P/OCF
Price to OCF
5.7
vs History
22
vs Industry
46
Median 3Y
5.7
Median 5Y
-81.9
Industry
11.4
More Details
23.6
P/FCFE
P/FCFE
Price to FCFE
23.6
vs History
17
vs Industry
18
Median 3Y
-5
Median 5Y
-179.6
Industry
15.9
More Details
2.4
P/B
P/B
Price to Book Value
2.4
vs History
65
vs Industry
29
Median 3Y
3.3
Median 5Y
3.1
Industry
1.7
More Details
6.7
EV/S
EV/S
Enterprise Value to Sales
6.7
vs History
41
vs Industry
11
Median 3Y
15.1
Median 5Y
6.6
Industry
1.5
More Details
6.8
EV/GP
EV/GP
Enterprise Value to Gross Profit
6.8
vs History
41
vs Industry
23
Median 3Y
15.2
Median 5Y
6.7
Industry
3.3
More Details
Negative
EV/EBITDA
EV/EBITDA
Enterprise Value to EBITDA
N/A
vs History
vs Industry
6
Median 3Y
-17.1
Median 5Y
-113.8
Industry
8.7
More Details
Negative
EV/EBIT
EV/EBIT
Enterprise Value to EBIT
N/A
vs History
vs Industry
1
Median 3Y
-19.3
Median 5Y
-128.2
Industry
12
More Details
5.7
EV/OCF
EV/OCF
Enterprise Value to OCF
5.7
vs History
22
vs Industry
45
Median 3Y
5.7
Median 5Y
-81.1
Industry
10.5
More Details
Negative
EV/FCFF
EV/FCFF
Enterprise Value to FCFF
N/A
vs History
vs Industry
9
Median 3Y
-97.1
Median 5Y
-176.3
Industry
13.2
More Details
1.4
EV/IC
EV/IC
Enterprise Value to IC
1.4
vs History
65
vs Industry
38
Median 3Y
2.5
Median 5Y
2.3
Industry
1.4
More Details

Multiples Across Competitors

ICG Competitors Multiples
Ice Code Games SA Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
PL
Ice Code Games SA
WSE:ICG
32m PLN 6.7 -13.5 -16.6 -14.8
US
Alphabet Inc
NASDAQ:GOOGL
2T USD 5.9 21.4 15.9 17.8
US
Meta Platforms Inc
NASDAQ:META
1.4T USD 9 25.4 17.5 21.4
CN
Tencent Holdings Ltd
HKEX:700
3.7T HKD 5.4 20.4 17.1 17.1
JP
LY Corp
XMUN:YOJ
35.9B EUR 3.1 54.2 21.4 36.1
CN
Baidu Inc
NASDAQ:BIDU
28.2B USD 1.5 10 5.8 5.8
CN
Kuaishou Technology
HKEX:1024
192.8B HKD 1.5 12.9 11.1 11.1
AU
REA Group Ltd
ASX:REA
32.6B AUD 19.2 107.8 46 46
KR
Naver Corp
KRX:035420
28.7T KRW 2.8 18.8 11.7 15.8
US
Pinterest Inc
NYSE:PINS
20.3B USD 5.8 93.9 132 155.7
CN
Fangdd Network Group Ltd
NASDAQ:DUO
17.6B USD 471.1 -1 525.5 -483.2 -482.3
EV/EBITDA Multiple
EBITDA Growth
PL
I
Ice Code Games SA
WSE:ICG
Average EV/EBITDA: 30.9
Negative Multiple: -16.6 		N/A
US
Alphabet Inc
NASDAQ:GOOGL
15.9
100%
US
Meta Platforms Inc
NASDAQ:META
17.5
115%
CN
Tencent Holdings Ltd
HKEX:700
17.1
53%
JP
L
LY Corp
XMUN:YOJ
21.4
50%
CN
Baidu Inc
NASDAQ:BIDU
5.8
-8%
CN
Kuaishou Technology
HKEX:1024
11.1
190%
AU
REA Group Ltd
ASX:REA
46
78%
KR
Naver Corp
KRX:035420
11.7
56%
US
Pinterest Inc
NYSE:PINS
132
6 843%
CN
Fangdd Network Group Ltd
NASDAQ:DUO
Negative Multiple: -483.2 N/A

See Also

Summary
ICG intrinsic value, competitors valuation, and company profile.
DCF Valuation
ICG stock valuation using Discount Cash Flow valuation method.
Relative Valuation
ICG stock valuation using valuation multiples.
Wall Street Estimates
ICG price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
ICG stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
Back to Top
ALPHA SPREAD
Follow us
Join more than 201,300+ value investors using Alpha Spread
Create a free account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2024 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.