Devolver Digital Inc
LSE:DEVO
EV/EBITDA
Enterprise Value to EBITDA (EV/EBITDA) ratio compares a company`s total enterprise value to its earnings before interest, taxes, depreciation, and amortization. It shows how much investors are paying for each dollar of the company`s earnings, including both equity and debt.
Enterprise Value to EBITDA (EV/EBITDA) ratio compares a company`s total enterprise value to its earnings before interest, taxes, depreciation, and amortization. It shows how much investors are paying for each dollar of the company`s earnings, including both equity and debt.
Valuation Scenarios
If EV/EBITDA returns to its 3-Year Average (7.1), the stock would be worth GBX22.62 (7% downside from current price).
| Scenario | EV/EBITDA Value | Implied Price | Upside/Downside |
|---|---|---|---|
| Current Multiple | 7.6 | GBX24.3 |
0%
|
| 3-Year Average | 7.1 | GBX22.62 |
-7%
|
| 5-Year Average | 7.1 | GBX22.62 |
-7%
|
| Industry Average | 11.4 | GBX36.26 |
+49%
|
| Country Average | 14.4 | GBX45.68 |
+88%
|
Forward EV/EBITDA
Today’s price vs future ebitda
| Today's Enterprise Value | EBITDA | Forward EV/EBITDA | ||
|---|---|---|---|---|
|
GBX98.2m
|
/ |
Jul 2025
$16.3m
|
= |
|
|
GBX98.2m
|
/ |
Dec 2025
$5.2m
|
= |
|
|
GBX98.2m
|
/ |
Dec 2026
$10.2m
|
= |
|
|
GBX98.2m
|
/ |
Dec 2027
$12.2m
|
= |
|
Forward EV/EBITDA shows whether today’s EV/EBITDA still looks high or low once future ebitda are taken into account.
Peer Comparison
| Market Cap | EV/EBITDA | P/E | ||||
|---|---|---|---|---|---|---|
| US |
|
Devolver Digital Inc
LSE:DEVO
|
115.3m GBP | 7.6 | -12.2 | |
| CN |
|
NetEase Inc
NASDAQ:NTES
|
74B USD | 9.1 | 14.9 | |
| US |
A
|
Activision Blizzard Inc
LSE:0H8X
|
74.1B USD | 24.6 | 34.2 | |
| JP |
|
Nintendo Co Ltd
TSE:7974
|
11.3T JPY | 25.7 | 28.3 | |
| US |
|
Electronic Arts Inc
NASDAQ:EA
|
50.2B USD | 37.1 | 73.7 | |
| SG |
|
Sea Ltd
NYSE:SE
|
47.1B USD | 19 | 29.4 | |
| US |
|
Roblox Corp
NYSE:RBLX
|
40.1B USD | -38.4 | -37.9 | |
| US |
|
Take-Two Interactive Software Inc
NASDAQ:TTWO
|
37.2B USD | 38.2 | -9.4 | |
| CN |
Z
|
Zhejiang Century Huatong Group Co Ltd
SZSE:002602
|
123.7B CNY | 20.1 | 32.8 | |
| JP |
|
Konami Holdings Corp
TSE:9766
|
2.7T JPY | 16.7 | 31.9 | |
| JP |
N
|
Nexon Co Ltd
TSE:3659
|
2.3T JPY | 9.8 | 24.7 |
Market Distribution
| Min | 0 |
| 30th Percentile | 10 |
| Median | 14.4 |
| 70th Percentile | 21.5 |
| Max | 1 767 274.1 |
Other Multiples
Devolver Digital Inc
Glance View
Devolver Digital, Inc. engages in the production of films and video games. The company is headquartered in Austin, Texas. The company went IPO on 2021-11-04. The firm provides label revealed Devolver MaxPass+, a free subscription service that offers the entire Devolver Digital catalog. Its categories of games include action, adventure, arcade, brawler, casual, co-op, comedy, casual, cute, dungeon crawler, fighting, first-person, horror, mobile, multiplayer, musical, narrative, online, pixel art, platformer, point and click, prison, puzzle, role-playing game (RPG), racing, retro, rogue-like, science fiction, shooter, simulator, sports, strategy, thriller, tinder for monarchs, turn based, virtual reality (VR), and watercolor. The firm's games include Blightbound, Phantom Abyss, Ragnorium, Boomerang X, Death's Door, Disc Room, Inscryption, Loop Hero, and Olija,. The firm also offers merchandise store called MERCH, which provides products, such as apparel, artwork, books, collectables, games, pin badges, plush and soundtracks.
