Gree Inc
TSE:3632

Watchlist Manager
Gree Inc Logo
Gree Inc
TSE:3632
Watchlist
Price: 390 JPY -0.51% Market Closed
Market Cap: ¥70.1B

Relative Value

The Relative Value of one Gree Inc stock under the Base Case scenario is 277.38 JPY. Compared to the current market price of 390 JPY, Gree Inc is Overvalued by 29%.

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.

Relative Value
Base Case
277.38 JPY
Overvaluation 29%
Relative Value
Price
Worst Case
Base Case
Best Case

Multiples Across Competitors

Competitors Multiples
Gree Inc Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
JP
Gree Inc
TSE:3632
67B JPY 1.2 45.6 -0.6 -0.7
US
Alphabet Inc
NASDAQ:GOOGL
3.7T USD 9.2 28.1 23.3 26.9
US
Meta Platforms Inc
NASDAQ:META
1.6T USD 7.7 25.7 15 18.4
CN
Tencent Holdings Ltd
HKEX:700
4.7T HKD 5.7 19 17.6 17.6
CN
Baidu Inc
NASDAQ:BIDU
42.7B USD 2.3 52.5 23.8 23.8
JP
LY Corp
XMUN:YOJ
30.8B EUR 2.8 26.8 20.1 32.2
CN
Kuaishou Technology
HKEX:1024
240.1B HKD 1.5 12.1 8.8 8.8
NL
Nebius Group NV
NASDAQ:NBIS
30B USD 4 314.6 22 476.9 -11 895.5 -3 834.8
KR
Naver Corp
KRX:035420
32.9T KRW 2.8 15.1 12.4 12.4
JP
Z Holdings Corp
TSE:4689
2.8T JPY 1.4 13.2 13.8 22.1
AU
REA Group Ltd
ASX:REA
20.9B AUD 10.5 36.5 24.4 24.4
P/S Multiple
Revenue Growth P/S to Growth
JP
Gree Inc
TSE:3632
Average P/S: 396.3
1.2
2%
0.6
US
Alphabet Inc
NASDAQ:GOOGL
9.2
16%
0.6
US
Meta Platforms Inc
NASDAQ:META
7.7
20%
0.4
CN
Tencent Holdings Ltd
HKEX:700
5.7
12%
0.5
CN
Baidu Inc
NASDAQ:BIDU
2.3
6%
0.4
JP
L
LY Corp
XMUN:YOJ
2.8
8%
0.4
CN
Kuaishou Technology
HKEX:1024
1.5
11%
0.1
NL
Nebius Group NV
NASDAQ:NBIS
4 314.6
195%
22.1
KR
Naver Corp
KRX:035420
2.8
12%
0.2
JP
Z Holdings Corp
TSE:4689
1.4
8%
0.2
AU
REA Group Ltd
ASX:REA
10.5
5%
2.1
P/E Multiple
Earnings Growth PEG
JP
Gree Inc
TSE:3632
Average P/E: 2 068.3
45.6
55%
0.8
US
Alphabet Inc
NASDAQ:GOOGL
28.1
13%
2.2
US
Meta Platforms Inc
NASDAQ:META
25.7
20%
1.3
CN
Tencent Holdings Ltd
HKEX:700
19
19%
1
CN
Baidu Inc
NASDAQ:BIDU
52.5
67%
0.8
JP
L
LY Corp
XMUN:YOJ
26.8
10%
2.7
CN
Kuaishou Technology
HKEX:1024
12.1
22%
0.6
NL
Nebius Group NV
NASDAQ:NBIS
22 476.9
N/A N/A
KR
Naver Corp
KRX:035420
15.1
8%
1.9
JP
Z Holdings Corp
TSE:4689
13.2
10%
1.3
AU
REA Group Ltd
ASX:REA
36.5
8%
4.6
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
JP
Gree Inc
TSE:3632
Average EV/EBITDA: 17.7
Negative Multiple: -0.6
N/A N/A
US
Alphabet Inc
NASDAQ:GOOGL
23.3
27%
0.9
US
Meta Platforms Inc
NASDAQ:META
15
26%
0.6
CN
Tencent Holdings Ltd
HKEX:700
17.6
18%
1
CN
Baidu Inc
NASDAQ:BIDU
23.8
49%
0.5
JP
L
LY Corp
XMUN:YOJ
20.1
12%
1.7
CN
Kuaishou Technology
HKEX:1024
8.8
25%
0.4
NL
Nebius Group NV
NASDAQ:NBIS
Negative Multiple: -11 895.5 N/A N/A
KR
Naver Corp
KRX:035420
12.4
14%
0.9
JP
Z Holdings Corp
TSE:4689
13.8
12%
1.1
AU
REA Group Ltd
ASX:REA
24.4
20%
1.2
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
JP
Gree Inc
TSE:3632
Average EV/EBIT: 20.7
Negative Multiple: -0.7
N/A N/A
US
Alphabet Inc
NASDAQ:GOOGL
26.9
17%
1.6
US
Meta Platforms Inc
NASDAQ:META
18.4
14%
1.3
CN
Tencent Holdings Ltd
HKEX:700
17.6
17%
1
CN
Baidu Inc
NASDAQ:BIDU
23.8
36%
0.7
JP
L
LY Corp
XMUN:YOJ
32.2
N/A N/A
CN
Kuaishou Technology
HKEX:1024
8.8
30%
0.3
NL
Nebius Group NV
NASDAQ:NBIS
Negative Multiple: -3 834.8 N/A N/A
KR
Naver Corp
KRX:035420
12.4
13%
1
JP
Z Holdings Corp
TSE:4689
22.1
N/A N/A
AU
REA Group Ltd
ASX:REA
24.4
15%
1.6
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