N

Nexon Co Ltd
TSE:3659

Watchlist Manager
Nexon Co Ltd
TSE:3659
Watchlist
Price: 3 096 JPY 2.04% Market Closed
Market Cap: ¥2.6T

Relative Value

The Relative Value of one Nexon Co Ltd stock under the Base Case scenario is 2 091.99 JPY. Compared to the current market price of 3 096 JPY, Nexon Co Ltd is Overvalued by 32%.

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
2 091.99 JPY
Overvaluation 32%
Relative Value
Price
N
Worst Case
Base Case
Best Case

Multiples Across Competitors

Competitors Multiples
Nexon Co Ltd 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
Nexon Co Ltd
TSE:3659
2.5T JPY 5.2 26.6 11.8 12.9
CN
NetEase Inc
NASDAQ:NTES
75.9B USD 4.6 15.5 9.6 10.2
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 5 26.5 23.6 24.8
SG
Sea Ltd
NYSE:SE
52.8B USD 2.3 33.3 22 22
US
Electronic Arts Inc
NASDAQ:EA
50B USD 6.8 73.6 37 48.9
US
Roblox Corp
NYSE:RBLX
41.7B USD 8.5 -39.1 -39.8 -32.5
US
Take-Two Interactive Software Inc
NASDAQ:TTWO
38.7B USD 5.9 -9.8 39.9 -132.6
CN
Zhejiang Century Huatong Group Co Ltd
SZSE:002602
132.1B CNY 3.8 35.1 21.5 21.5
JP
Konami Holdings Corp
TSE:9766
2.7T JPY 5.9 31.9 16.7 21.3
CN
Bilibili Inc
NASDAQ:BILI
11B USD 2.5 63.4 16.9 54.4
P/E Multiple
Earnings Growth PEG
JP
N
Nexon Co Ltd
TSE:3659
Average P/E: 37.8
26.6
15%
1.8
CN
NetEase Inc
NASDAQ:NTES
15.5
14%
1.1
US
A
Activision Blizzard Inc
LSE:0H8X
34.2
36%
1
JP
Nintendo Co Ltd
TSE:7974
26.5
26%
1
SG
Sea Ltd
NYSE:SE
33.3
N/A N/A
US
Electronic Arts Inc
NASDAQ:EA
73.6
32%
2.3
US
Roblox Corp
NYSE:RBLX
Negative Multiple: -39.1 N/A N/A
US
Take-Two Interactive Software Inc
NASDAQ:TTWO
Negative Multiple: -9.8 N/A N/A
CN
Z
Zhejiang Century Huatong Group Co Ltd
SZSE:002602
35.1
104%
0.3
JP
Konami Holdings Corp
TSE:9766
31.9
22%
1.4
CN
Bilibili Inc
NASDAQ:BILI
63.4
67%
0.9
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
JP
N
Nexon Co Ltd
TSE:3659
Average EV/EBITDA: 22.4
11.8
13%
0.9
CN
NetEase Inc
NASDAQ:NTES
9.6
12%
0.8
US
A
Activision Blizzard Inc
LSE:0H8X
24.6
30%
0.8
JP
Nintendo Co Ltd
TSE:7974
23.6
34%
0.7
SG
Sea Ltd
NYSE:SE
22
57%
0.4
US
Electronic Arts Inc
NASDAQ:EA
37
20%
1.9
US
Roblox Corp
NYSE:RBLX
Negative Multiple: -39.8 N/A N/A
US
Take-Two Interactive Software Inc
NASDAQ:TTWO
39.9
59%
0.7
CN
Z
Zhejiang Century Huatong Group Co Ltd
SZSE:002602
21.5
61%
0.4
JP
Konami Holdings Corp
TSE:9766
16.7
15%
1.1
CN
Bilibili Inc
NASDAQ:BILI
16.9
17%
1
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
JP
N
Nexon Co Ltd
TSE:3659
Average EV/EBIT: 27.2
12.9
N/A N/A
CN
NetEase Inc
NASDAQ:NTES
10.2
12%
0.9
US
A
Activision Blizzard Inc
LSE:0H8X
28.9
36%
0.8
JP
Nintendo Co Ltd
TSE:7974
24.8
N/A N/A
SG
Sea Ltd
NYSE:SE
22
42%
0.5
US
Electronic Arts Inc
NASDAQ:EA
48.9
26%
1.9
US
Roblox Corp
NYSE:RBLX
Negative Multiple: -32.5 N/A N/A
US
Take-Two Interactive Software Inc
NASDAQ:TTWO
Negative Multiple: -132.6 N/A N/A
CN
Z
Zhejiang Century Huatong Group Co Ltd
SZSE:002602
21.5
56%
0.4
JP
Konami Holdings Corp
TSE:9766
21.3
N/A N/A
CN
Bilibili Inc
NASDAQ:BILI
54.4
56%
1
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