Gaming - Console & PC Valuation Multiples and Public Comps

Gaming - Console & PC

See analyst estimates and all valuation multiples for Gaming - Console & PC

Company	EV	EV/LTM Revenue	EV/LTM EBITDA
Microsoft	$2.95T	9.7x	16.3x
NetEase	$53.2B	3.3x	9.5x
Electronic Arts	$49.3B	6.2x	17.2x
Nintendo	$47.6B	3.6x	19.2x
Roblox	$43.5B	6.6x	27.3x
Take-Two Interactive	$37.0B	5.9x	38.8x
Konami	$14.3B	4.8x	14.3x
NEXON	$12.8B	4.2x	13.0x
Giant Network Group Co.	$10.8B	14.5x	31.8x
Capcom	$7.5B	6.4x	14.9x
Kingnet Network	$7.0B	8.3x	21.1x
CD Projekt	$6.5B	22.4x	47.4x
Krafton	$5.9B	2.7x	6.1x
International Games System	$5.7B	8.1x	14.1x
Oriental Pearl Group	$4.5B	n/a	n/a
XD	$4.4B	4.8x	16.9x
Square Enix	$4.3B	2.2x	12.1x
G-bits	$3.8B	4.4x	11.2x
Sega Sammy Holdings	$3.2B	1.1x	7.8x
Koei Tecmo	$2.8B	5.0x	12.3x
Hangzhou Shunwang Tech	$2.5B	8.6x	39.2x
Ubisoft Entertainment	$2.4B	1.1x	3.4x
Alpha	$2.1B	n/a	n/a
PearlAbyss	$1.9B	7.8x	121.2x
MSI	$1.9B	0.3x	7.8x
Dalian Group	$1.7B	n/a	n/a
NCsoft	$1.7B	1.6x	18.6x
YOOZOO Games	$1.5B	n/a	n/a
Paradox Interactive	$1.3B	5.0x	8.1x
Embracer Group	$1.2B	0.6x	2.1x
Kingsoft	$1.1B	0.8x	4.1x
Kakao Games	$1.0B	3.1x	396.1x
Xun You Network	$877M	n/a	n/a
Bingchuan Network	$863M	n/a	n/a
Shift Up	$860M	4.2x	6.5x
NetDragon Websoft Hldgs	$702M	1.0x	5.5x
GuangZhou Wahlap Tech	$583M	3.7x	21.3x
ZQGame	$550M	n/a	n/a
Guangxi Xinxunda	$542M	n/a	n/a
Everplay Group	$510M	2.1x	7.1x
Star Fusion Group	$493M	n/a	n/a
Hangzhou Electronic Soul	$486M	n/a	n/a
Wemade	$472M	1.2x	13.0x
PlayWay	$416M	5.0x	8.0x
Azerion Group	$368M	n/a	n/a
iDreamSky Tech Holdings	$317M	n/a	n/a
Gamania Digital	$263M	1.0x	n/a
Boyaa Interactive	$250M	3.4x	n/a
GOLFZON Gold	$245M	n/a	n/a
Pullup Entertainment	$235M	0.7x	1.8x
DoubleUGames	$235M	0.5x	1.4x
Remedy Entertainment	$231M	3.2x	14.8x
Digital Bros	$230M	1.7x	4.2x
7ROAD	$210M	n/a	n/a
Nacon	$193M	0.9x	2.4x
JoyCity	$190M	n/a	n/a
Wayi International	$189M	n/a	n/a
X-LEGEND	$182M	n/a	n/a
NHN Entertainment	$180M	0.1x	1.3x
Frontier Developments	$179M	1.4x	16.1x
GOLFZON	$164M	0.5x	2.0x
Neowiz	$152M	0.5x	2.8x
Bloober Team	$147M	n/a	n/a
Atari	$142M	n/a	n/a
CI Games	$142M	10.3x	32.2x
Devolver Digital	$128M	1.2x	16.3x
Soft-World	$120M	n/a	n/a
Enad Global 7	$112M	0.6x	3.9x
UserJoy	$100.0M	2.3x	n/a
AGS	$99.6M	0.6x	n/a
Creepyjar	$99.2M	13.0x	24.2x
Marvelous	$94.1M	0.4x	n/a
PlaySide Studios	$84.5M	2.4x	63.0x
11 bit studios	$75.6M	2.0x	3.5x
Webzen	$66.5M	0.6x	2.7x
Chinese Gamer	$65.7M	n/a	n/a
Envar Holding	$64.7M	n/a	n/a
Acer Gaming	$64.0M	n/a	n/a
Trophy Games	$60.9M	n/a	n/a
Maximum Entertainment	$55.0M	n/a	n/a
Artifex Mundi	$51.7M	n/a	n/a
Nihon Falcom	$50.1M	n/a	n/a
PCF Group	$49.1M	n/a	n/a
Aiming	$46.2M	n/a	n/a
One More Level	$45.7M	n/a	n/a
Gala	$43.1M	n/a	n/a
Arts Alliance	$40.9M	n/a	n/a
Polski Holding Rozwoju	$38.6M	n/a	n/a
GRAVITY Co.	$36.5M	n/a	n/a
Nexteq	$35.6M	0.4x	5.8x
Mgame	$32.2M	n/a	n/a
Aeria	$31.3M	n/a	n/a
5th Planet Games	$28.3M	n/a	n/a
EMB Mission Bound	$26.1M	1.3x	7.2x
Astro	$24.2M	n/a	n/a
Beno TNR	$23.6M	n/a	n/a
Ghost Studio	$22.5M	n/a	n/a
Thunderful Group	$21.5M	0.7x	-8.9x
T3 Entertainment	$21.1M	n/a	n/a
Snail	$20.9M	1.2x	-1.2x
Forever Entertainment	$20.6M	n/a	n/a
Fun Yours Technology Co	$20.3M	n/a	n/a
Extreme Co	$20.2M	0.3x	n/a
Render Cube	$19.9M	n/a	n/a
All In Games	$19.8M	n/a	n/a
Happytuk Co	$17.9M	n/a	n/a
Playwith Korea	$15.3M	n/a	n/a
Beyond Frames	$14.9M	1.0x	8.2x
Games Operators	$13.8M	n/a	n/a
Big Cheese Studio	$13.7M	n/a	n/a
Ice Code Games	$12.6M	n/a	n/a
Vivid Games	$12.0M	n/a	n/a
Farm 51	$11.5M	n/a	n/a
Sonka	$11.2M	n/a	n/a
CAVE Interactive	$11.0M	1.0x	n/a
Gaming Factory	$10.8M	n/a	n/a
Kinda Brave Entertainment	$10.4M	n/a	n/a
Frozen Way	$10.3M	n/a	n/a
Tech Robotics	$9.5M	n/a	n/a
Skonec	$9.4M	n/a	n/a
Proguns Group	$9.4M	n/a	n/a
Dark Point Games	$9.0M	n/a	n/a
Lichthund	$8.6M	n/a	n/a
Noobz From Poland	$8.5M	n/a	n/a
Starbreeze	$7.1M	0.3x	1.0x
Fragbite Group	$6.8M	n/a	n/a
ITOXI	$6.5M	n/a	n/a
Nitro Games	$6.4M	0.6x	4.0x
Drago Entertainment	$6.3M	n/a	n/a
Plot Twist	$6.1M	n/a	n/a
Movie Games	$6.0M	n/a	n/a
Gamivo	$6.0M	n/a	n/a
Simfabric	$5.5M	n/a	n/a
ManyDev Studio	$5.0M	n/a	n/a
Munar	$4.8M	n/a	n/a
Starward Industries	$4.8M	n/a	n/a
Edyoutec	$4.5M	n/a	n/a
Ovid Works	$4.2M	n/a	n/a
GungHo Online	$3.8M	0.0x	0.1x
Red Square Games	$3.6M	n/a	n/a
Star Vault	$3.2M	n/a	n/a
Image Power	$3.2M	n/a	n/a
Varsav Game Studios	$3.1M	n/a	n/a
Pyramid Games	$3.0M	n/a	n/a
Longterm Games	$2.9M	n/a	n/a
Carbon Studio	$2.6M	n/a	n/a
Megapixel Studio	$2.4M	n/a	n/a
Play2Chill	$2.4M	n/a	n/a
Jumpgate	$2.1M	n/a	n/a
Nippon Ichi Software	$2.1M	0.1x	n/a
Road Studio	$2.0M	n/a	n/a
Simteract	$2.0M	n/a	n/a
Intermarum	$1.9M	n/a	n/a
Console Labs	$1.8M	n/a	n/a
Qubicgames	$1.7M	n/a	n/a
Freemind	$1.6M	n/a	n/a
Kool2play	$1.6M	n/a	n/a
Incuvo	$1.6M	n/a	n/a
7Levels	$1.6M	n/a	n/a
VR Factory Games	$1.5M	n/a	n/a
Atomic Jelly	$1.5M	n/a	n/a
Madmind Studio	$1.5M	n/a	n/a
Examobile	$1.3M	n/a	n/a
Windlands Interactive	$1.3M	n/a	n/a
Safe Lane Gaming	$1.3M	n/a	n/a
T Bull	$1.3M	n/a	n/a
Draw Distance	$1.3M	n/a	n/a
ECC Games	$1.2M	n/a	n/a
Duality	$1.2M	n/a	n/a
Jujubee	$1.1M	n/a	n/a
Gamehunters	$1.1M	n/a	n/a
CreativeForge Games	$1.1M	n/a	n/a
Uf Games	$1.1M	n/a	n/a
Gold Town Games	$1.0M	n/a	n/a
Baked Games	$1.0M	n/a	n/a
Space Fox Games	$0.9M	n/a	n/a
Immersion Games	$0.9M	n/a	n/a
Art Games Studio	$0.8M	n/a	n/a
Moonlit	$0.6M	n/a	n/a
Live Motion Games	$0.6M	n/a	n/a
Vrfabric	$0.5M	n/a	n/a
Dust	$0.5M	n/a	n/a
Iron Wolf Studio	$0.5M	n/a	n/a
G-devs	$0.5M	n/a	n/a
Eneida Games	$0.4M	n/a	n/a
Qiiwi Games	$0.4M	n/a	n/a
Drageus Games	$0.4M	n/a	n/a
Black Rose Projects	$0.4M	n/a	n/a
Scout Gaming Group	$0.3M	n/a	n/a
Demolish Games	$0.2M	n/a	n/a
FSport	-$0.2M	n/a	n/a
TruGolf	-$2.0M	-0.1x	15.1x
GigaMedia	-$17.5M	n/a	n/a
DON'T NOD	-$17.7M	-1.4x	3.6x
Actoz Soft Co	-$74.9M	n/a	n/a
MacroWell OMG Digital Entertainment	-$119M	n/a	n/a
Sohu	-$382M	-0.7x	21.7x