P

Playway SA
WSE:PLW

Watchlist Manager
Playway SA
WSE:PLW
Watchlist
Price: 269.5 PLN -0.92% Market Closed
Market Cap: 1.8B PLN
Have any thoughts about
Playway SA?
Write Note

Relative Value

The Relative Value of one PLW stock under the Base Case scenario is 242.93 PLN. Compared to the current market price of 269.5 PLN, Playway SA is Overvalued by 10%.

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.

PLW Relative Value
Base Case
242.93 PLN
Overvaluation 10%
Relative Value
Price
P
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
93
vs Industry
11
Median 3Y
7.9
Median 5Y
10.4
Industry
1.5
Forward
5.6
vs History
92
vs Industry
26
Median 3Y
17.7
Median 5Y
18.2
Industry
17.9
Forward
12.8
vs History
71
vs Industry
27
Median 3Y
15.1
Median 5Y
24.1
Industry
11.5
vs History
76
vs Industry
28
Median 3Y
15
Median 5Y
24.4
Industry
15.7
vs History
77
vs Industry
13
Median 3Y
5.4
Median 5Y
6.3
Industry
1.7
vs History
92
vs Industry
13
Median 3Y
6.8
Median 5Y
9.3
Industry
1.6
Forward
4.9
vs History
92
vs Industry
22
Median 3Y
8.4
Median 5Y
11.2
Industry
3.3
vs History
90
vs Industry
28
Median 3Y
10.6
Median 5Y
14
Industry
8.7
Forward
7.5
vs History
90
vs Industry
32
Median 3Y
10.7
Median 5Y
14.1
Industry
12.2
Forward
7.6
vs History
69
vs Industry
30
Median 3Y
13.2
Median 5Y
22
Industry
10.6
vs History
69
vs Industry
31
Median 3Y
13.4
Median 5Y
22.3
Industry
13.4
vs History
77
vs Industry
10
Median 3Y
7.1
Median 5Y
8.4
Industry
1.4

Multiples Across Competitors

PLW Competitors Multiples
Playway 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
Playway SA
WSE:PLW
1.8B PLN 5.9 12 8.4 8.4
US
Activision Blizzard Inc
LSE:0H8X
74.1B USD 8.5 34.2 24.6 28.9
JP
Nintendo Co Ltd
TSE:7974
10.6T JPY 7.6 32.4 22.4 23.2
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
Electronic Arts Inc
NASDAQ:EA
38.9B USD 5.2 37.2 19.5 25
US
Roblox Corp
NYSE:RBLX
39.4B USD 11.7 -37.9 -40.4 -32.5
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 9.3 10
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
P
Playway SA
WSE:PLW
Average P/E: 95.9
12
42%
0.3
US
A
Activision Blizzard Inc
LSE:0H8X
34.2
151%
0.2
JP
Nintendo Co Ltd
TSE:7974
32.4
8%
3.9
SG
Sea Ltd
NYSE:SE
653.3
1 297%
0.5
CN
NetEase Inc
NASDAQ:NTES
15.7
32%
0.5
US
Electronic Arts Inc
NASDAQ:EA
37.2
100%
0.4
US
Roblox Corp
NYSE:RBLX
Negative Multiple: -37.9 N/A N/A
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
117%
0.3
KR
Krafton Inc
KRX:259960
17.5
84%
0.2
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
PL
P
Playway SA
WSE:PLW
Average EV/EBITDA: 25.7
8.4
1%
6.7
US
A
Activision Blizzard Inc
LSE:0H8X
24.6
119%
0.2
JP
Nintendo Co Ltd
TSE:7974
22.4
7%
3.2
SG
Sea Ltd
NYSE:SE
82.7
413%
0.2
CN
NetEase Inc
NASDAQ:NTES
10.3
32%
0.3
US
Electronic Arts Inc
NASDAQ:EA
19.5
62%
0.3
US
Roblox Corp
NYSE:RBLX
Negative Multiple: -40.4 N/A N/A
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
9.3
29%
0.3
KR
Krafton Inc
KRX:259960
8.6
77%
0.1
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
PL
P
Playway SA
WSE:PLW
Average EV/EBIT: 37.7
8.4
13%
0.6
US
A
Activision Blizzard Inc
LSE:0H8X
28.9
153%
0.2
JP
Nintendo Co Ltd
TSE:7974
23.2
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
Electronic Arts Inc
NASDAQ:EA
25
89%
0.3
US
Roblox Corp
NYSE:RBLX
Negative Multiple: -32.5 N/A N/A
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
N/A N/A
KR
Krafton Inc
KRX:259960
9.4
88%
0.1

See Also

Discover More
Back to Top