Embracer Group AB
STO:EMBRAC B

Watchlist Manager
Embracer Group AB Logo
Embracer Group AB
STO:EMBRAC B
Watchlist
Price: 51.46 SEK 4.91%
Market Cap: kr11.3B

Multiples-Based Value

The Multiples-Based Value for Embracer Group AB (EMBRAC B) under the Base Case is 100.22 SEK. Compared with the current market price of 51.46 SEK, the stock appears Undervalued by 49%.

Multiples-Based 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.

EMBRAC B Multiples-Based Value
Base Case
100.22 SEK
Undervaluation 49%
Multiples-Based Value
Price kr51.46
Worst Case
Base Case
Best Case

Multiples Across Competitors

EMBRAC B Competitors Multiples
Embracer Group AB Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
SE
Embracer Group AB
STO:EMBRAC B
11.8B SEK 0.7 1.4 0.9 0.9
US
Activision Blizzard Inc
LSE:0H8X
74.1B USD 8.5 34.2 24.6 28.9
CN
NetEase Inc
NASDAQ:NTES
73.5B USD 4.5 15 9.2 9.8
JP
Nintendo Co Ltd
TSE:7974
9.9T JPY 4.7 24.8 21.7 22.8
US
Electronic Arts Inc
NASDAQ:EA
51B USD 7 75 37.8 49.9
SG
Sea Ltd
NYSE:SE
50.5B USD 2.2 31.8 20.9 20.9
US
Roblox Corp
NYSE:RBLX
39.3B USD 8 -36.9 -37.3 -30.5
US
Take-Two Interactive Software Inc
NASDAQ:TTWO
37.4B USD 5.7 -9.4 38.5 -128.2
CN
Zhejiang Century Huatong Group Co Ltd
SZSE:002602
131B CNY 3.8 34.8 21.3 21.3
JP
Konami Holdings Corp
TSE:9766
2.6T JPY 5.6 30.3 15.8 20.1
JP
Nexon Co Ltd
TSE:3659
2.2T JPY 4.6 24 10 10.9
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
SE
Embracer Group AB
STO:EMBRAC B
Average EV/EBITDA: 20.1
0.9
-29%
N/A
US
A
Activision Blizzard Inc
LSE:0H8X
24.6
30%
0.8
CN
NetEase Inc
NASDAQ:NTES
9.2
12%
0.8
JP
Nintendo Co Ltd
TSE:7974
21.7
34%
0.6
US
Electronic Arts Inc
NASDAQ:EA
37.8
20%
1.9
SG
Sea Ltd
NYSE:SE
20.9
57%
0.4
US
Roblox Corp
NYSE:RBLX
Negative Multiple: -37.3 N/A N/A
US
Take-Two Interactive Software Inc
NASDAQ:TTWO
38.5
59%
0.7
CN
Z
Zhejiang Century Huatong Group Co Ltd
SZSE:002602
21.3
61%
0.3
JP
Konami Holdings Corp
TSE:9766
15.8
15%
1.1
JP
N
Nexon Co Ltd
TSE:3659
10
13%
0.8
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
SE
Embracer Group AB
STO:EMBRAC B
Average EV/EBIT: 20.6
0.9
-35%
N/A
US
A
Activision Blizzard Inc
LSE:0H8X
28.9
36%
0.8
CN
NetEase Inc
NASDAQ:NTES
9.8
11%
0.9
JP
Nintendo Co Ltd
TSE:7974
22.8
N/A N/A
US
Electronic Arts Inc
NASDAQ:EA
49.9
26%
1.9
SG
Sea Ltd
NYSE:SE
20.9
39%
0.5
US
Roblox Corp
NYSE:RBLX
Negative Multiple: -30.5 N/A N/A
US
Take-Two Interactive Software Inc
NASDAQ:TTWO
Negative Multiple: -128.2 N/A N/A
CN
Z
Zhejiang Century Huatong Group Co Ltd
SZSE:002602
21.3
56%
0.4
JP
Konami Holdings Corp
TSE:9766
20.1
N/A N/A
JP
N
Nexon Co Ltd
TSE:3659
10.9
N/A N/A
Get AI-powered insights for any company or topic.
Open AI Assistant

Intrinsic Value is all-important and is the only logical way to evaluate the relative attractiveness of investments and businesses.

Warren Buffett