I

Ice Code Games SA
WSE:ICG

Watchlist Manager
Ice Code Games SA
WSE:ICG
Watchlist
Price: 0.26 PLN -2.99%
Market Cap: 33m PLN
Have any thoughts about
Ice Code Games SA?
Write Note

Relative Value

The Relative Value of one ICG stock under the Base Case scenario is 0.13 PLN. Compared to the current market price of 0.26 PLN, Ice Code Games SA is Overvalued by 49%.

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
0.13 PLN
Overvaluation 49%
Relative Value
Price
I
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
41
vs Industry
12
Median 3Y
15
Median 5Y
6.6
Industry
1.4
vs History
vs Industry
1
Median 3Y
-18.6
Median 5Y
-134.1
Industry
17.2
vs History
22
vs Industry
46
Median 3Y
5.7
Median 5Y
-81.9
Industry
11.3
vs History
17
vs Industry
18
Median 3Y
-5
Median 5Y
-179.6
Industry
15.7
vs History
65
vs Industry
29
Median 3Y
3.3
Median 5Y
3.1
Industry
1.7
vs History
41
vs Industry
11
Median 3Y
15.1
Median 5Y
6.6
Industry
1.5
vs History
41
vs Industry
23
Median 3Y
15.2
Median 5Y
6.7
Industry
3.3
vs History
vs Industry
6
Median 3Y
-17.6
Median 5Y
-113.8
Industry
8.8
vs History
vs Industry
1
Median 3Y
-19.3
Median 5Y
-128.2
Industry
12
vs History
22
vs Industry
45
Median 3Y
5.7
Median 5Y
-81.1
Industry
10.6
vs History
vs Industry
9
Median 3Y
-97.1
Median 5Y
-176.3
Industry
13.6
vs History
65
vs Industry
38
Median 3Y
2.5
Median 5Y
2.3
Industry
1.4

Multiples Across Competitors

ICG Competitors Multiples
Ice Code Games 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
Ice Code Games SA
WSE:ICG
33m PLN 6.9 -13.9 -17.1 -15.2
US
Alphabet Inc
NASDAQ:GOOGL
2.1T USD 6.1 22 16.4 18.3
US
Meta Platforms Inc
NASDAQ:META
1.4T USD 9.1 25.5 17.6 21.5
CN
Tencent Holdings Ltd
HKEX:700
4T HKD 5.8 23.9 18.5 18.5
CN
Fangdd Network Group Ltd
NASDAQ:DUO
40.6B USD 1 061.2 -3 436.2 -1 089.1 -1 087.1
JP
LY Corp
XMUN:YOJ
35.6B EUR 3.2 46.2 21.9 38.4
CN
Baidu Inc
NASDAQ:BIDU
32.1B USD 1.7 11.7 6.1 6.1
CN
Kuaishou Technology
HKEX:1024
231.7B HKD 1.8 15.2 13.6 13.6
US
Pinterest Inc
NYSE:PINS
22.2B USD 6.6 115.4 143.4 168.3
JP
Z Holdings Corp
TSE:4689
3.1T JPY 1.7 24.4 14.4 25.3
US
Snap Inc
NYSE:SNAP
20.3B USD 3.9 -21.2 -26.9 -22
P/E Multiple
Earnings Growth
PL
I
Ice Code Games SA
WSE:ICG
Average P/E: 35.5
Negative Multiple: -13.9
N/A
US
Alphabet Inc
NASDAQ:GOOGL
22
76%
US
Meta Platforms Inc
NASDAQ:META
25.5
87%
CN
Tencent Holdings Ltd
HKEX:700
23.9
126%
CN
Fangdd Network Group Ltd
NASDAQ:DUO
Negative Multiple: -3 436.2 N/A
JP
L
LY Corp
XMUN:YOJ
46.2
54%
CN
Baidu Inc
NASDAQ:BIDU
11.7
57%
CN
Kuaishou Technology
HKEX:1024
15.2
268%
US
Pinterest Inc
NYSE:PINS
115.4
N/A
JP
Z Holdings Corp
TSE:4689
24.4
54%
US
Snap Inc
NYSE:SNAP
Negative Multiple: -21.2 N/A
EV/EBITDA Multiple
EBITDA Growth
PL
I
Ice Code Games SA
WSE:ICG
Average EV/EBITDA: 31.5
Negative Multiple: -17.1
N/A
US
Alphabet Inc
NASDAQ:GOOGL
16.4
99%
US
Meta Platforms Inc
NASDAQ:META
17.6
109%
CN
Tencent Holdings Ltd
HKEX:700
18.5
55%
CN
Fangdd Network Group Ltd
NASDAQ:DUO
Negative Multiple: -1 089.1 N/A
JP
L
LY Corp
XMUN:YOJ
21.9
45%
CN
Baidu Inc
NASDAQ:BIDU
6.1
-8%
CN
Kuaishou Technology
HKEX:1024
13.6
190%
US
Pinterest Inc
NYSE:PINS
143.4
7 081%
JP
Z Holdings Corp
TSE:4689
14.4
45%
US
Snap Inc
NYSE:SNAP
Negative Multiple: -26.9 N/A
EV/EBIT Multiple
EBIT Growth
PL
I
Ice Code Games SA
WSE:ICG
Average EV/EBIT: 38.7
Negative Multiple: -15.2
N/A
US
Alphabet Inc
NASDAQ:GOOGL
18.3
63%
US
Meta Platforms Inc
NASDAQ:META
21.5
69%
CN
Tencent Holdings Ltd
HKEX:700
18.5
78%
CN
Fangdd Network Group Ltd
NASDAQ:DUO
Negative Multiple: -1 087.1 N/A
JP
L
LY Corp
XMUN:YOJ
38.4
N/A
CN
Baidu Inc
NASDAQ:BIDU
6.1
49%
CN
Kuaishou Technology
HKEX:1024
13.6
371%
US
Pinterest Inc
NYSE:PINS
168.3
64 915%
JP
Z Holdings Corp
TSE:4689
25.3
N/A
US
Snap Inc
NYSE:SNAP
Negative Multiple: -22 N/A

See Also

Discover More
Back to Top