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	$3.83T	13.3x	23.1x
Nintendo	$101B	9.4x	44.3x
Roblox	$80.5B	15.0x	69.3x
NetEase	$61.9B	4.0x	12.3x
Take-Two Interactive	$44.3B	7.6x	54.1x
Electronic Arts	$44.0B	5.8x	16.5x
Konami	$21.7B	7.3x	22.7x
NEXON	$15.2B	5.0x	16.1x
Capcom	$10.9B	9.1x	21.6x
Square Enix	$7.7B	3.6x	22.6x
Giant Network Group Co.	$7.4B	14.7x	31.9x
Krafton	$7.2B	3.3x	7.1x
International Games System	$6.6B	9.5x	19.6x
CD Projekt	$6.4B	25.1x	51.9x
Kingnet Network	$5.4B	6.8x	18.8x
Sega Sammy Holdings	$4.8B	1.6x	10.9x
Koei Tecmo	$4.5B	7.7x	18.8x
XD	$4.2B	5.4x	21.0x
G-bits	$3.6B	5.9x	16.4x
MSI	$3.3B	0.4x	10.2x
Kingsoft	$2.9B	1.9x	5.8x
Oriental Pearl Group	$2.8B	2.6x	9.9x
Ubisoft Entertainment	$2.8B	1.3x	3.7x
YOOZOO Games	$2.2B	10.5x	57.3x
NCsoft	$2.1B	1.9x	33.5x
Hangzhou Shunwang Tech	$2.0B	7.8x	45.2x
Alpha	$2.0B	5.2x	53.5x
Paradox Interactive	$1.8B	7.3x	11.4x
Dalian Group	$1.7B	7.7x	2023.0x
Embracer Group	$1.4B	0.6x	2.2x
Kakao Games	$1.2B	3.1x	42.1x
Shift Up	$1.2B	6.1x	9.0x
PearlAbyss	$1.1B	4.3x	74.6x
Bingchuan Network	$1.0B	n/a	n/a
NetDragon Websoft Hldgs	$736M	0.9x	3.9x
Boyaa Interactive	$703M	n/a	n/a
Everplay Group	$655M	2.8x	10.4x
GuangZhou Wahlap Tech	$613M	4.2x	26.1x
Hangzhou Electronic Soul	$572M	7.5x	102.0x
Xun You Network	$545M	n/a	n/a
Wemade	$529M	1.2x	39.3x
Azerion Group	$443M	0.7x	8.5x
iDreamSky Tech Holdings	$424M	2.1x	n/a
PlayWay	$405M	4.6x	8.9x
ZQGame	$395M	n/a	n/a
Guangxi Xinxunda	$332M	n/a	n/a
Pullup Entertainment	$310M	0.8x	2.2x
NHN Entertainment	$290M	0.2x	2.4x
Gamania Digital	$287M	n/a	n/a
Nacon	$261M	1.3x	3.7x
GOLFZON Gold	$256M	n/a	n/a
Digital Bros	$229M	2.0x	5.8x
Remedy Entertainment	$222M	3.1x	16.4x
GOLFZON	$211M	0.5x	2.0x
Softstar Entertainment	$209M	n/a	n/a
7ROAD	$197M	n/a	n/a
Frontier Developments	$180M	1.5x	16.9x
X-LEGEND	$175M	n/a	n/a
CI Games	$174M	9.2x	-86.7x
DoubleUGames	$168M	0.3x	0.9x
Bloober Team	$153M	n/a	n/a
JoyCity	$149M	n/a	n/a
Atari	$147M	n/a	n/a
Neowiz	$140M	0.5x	3.1x
Wayi International	$129M	n/a	n/a
Marvelous	$129M	0.6x	n/a
UserJoy	$127M	2.6x	n/a
Soft-World	$124M	n/a	n/a
GungHo Online	$116M	0.2x	1.1x
AGS	$114M	0.7x	n/a
11 bit studios	$104M	2.3x	4.6x
Devolver Digital	$103M	0.9x	12.7x
Enad Global 7	$95.0M	0.5x	2.4x
Chinese Gamer	$76.8M	n/a	n/a
Acer Gaming	$74.9M	n/a	n/a
Grupa Niewiadow PGMS	$67.9M	n/a	n/a
Aiming	$67.2M	0.6x	n/a
Creepyjar	$63.6M	5.6x	8.5x
PCF Group	$54.4M	n/a	n/a
Maximum Entertainment	$50.8M	0.5x	6.5x
Trophy Games	$49.2M	n/a	n/a
Gala	$48.1M	n/a	n/a
Ghost Studio	$44.9M	n/a	n/a
Artifex Mundi	$42.7M	1.5x	4.3x
PlaySide Studios	$42.3M	1.3x	-13.2x
Aeria	$39.4M	0.3x	n/a
GRAVITY Co.	$38.5M	n/a	n/a
Beno TNR	$38.3M	n/a	n/a
Snail	$37.3M	0.4x	18.4x
T3 Entertainment	$36.9M	n/a	n/a
Envar Holding	$36.6M	n/a	n/a
Fun Yours Technology Co	$35.3M	n/a	n/a
Nexteq	$32.2M	0.4x	5.4x
ITOXI	$32.1M	n/a	n/a
Polski Holding Rozwoju	$29.7M	n/a	n/a
Astro	$29.5M	n/a	n/a
Mgame	$28.9M	n/a	n/a
One More Level	$25.8M	n/a	n/a
Starbreeze	$25.3M	1.1x	2.3x
Forever Entertainment	$23.3M	n/a	n/a
Playwith Korea	$22.2M	n/a	n/a
All In Games	$21.9M	n/a	n/a
Happytuk Co	$19.8M	n/a	n/a
Extreme Co	$19.3M	0.3x	n/a
Games Operators	$19.2M	n/a	n/a
5th Planet Games	$19.0M	n/a	n/a
Beyond Frames	$16.9M	0.9x	7.3x
Nihon Falcom	$16.9M	n/a	n/a
EMB Mission Bound	$16.6M	1.3x	7.9x
CAVE Interactive	$15.9M	1.4x	n/a
Render Cube	$13.6M	n/a	n/a
Big Cheese Studio	$13.5M	n/a	n/a
Ultimate Games	$13.5M	n/a	n/a
Fragbite Group	$13.3M	n/a	n/a
Farm 51	$11.7M	n/a	n/a
Tech Robotics	$11.0M	n/a	n/a
Sonka	$10.2M	n/a	n/a
Gaming Factory	$10.1M	n/a	n/a
Ice Code Games	$9.8M	n/a	n/a
Frozen Way	$9.5M	n/a	n/a
Movie Games	$8.5M	n/a	n/a
Vivid Games	$8.2M	n/a	n/a
Arts Alliance	$7.7M	n/a	n/a
Dark Point Games	$7.7M	n/a	n/a
Lichthund	$7.6M	n/a	n/a
Skonec	$7.5M	n/a	n/a
Kinda Brave Entertainment	$7.5M	45.5x	-3.4x
Nippon Ichi Software	$7.4M	0.2x	n/a
Thunderful Group	$7.2M	0.2x	-21.1x
Proguns Group	$6.7M	n/a	n/a
Nitro Games	$6.5M	0.5x	2.4x
Safe Lane Gaming	$6.2M	n/a	n/a
Gamivo	$5.8M	n/a	n/a
Starward Industries	$5.7M	n/a	n/a
ManyDev Studio	$5.5M	n/a	n/a
Drago Entertainment	$5.3M	n/a	n/a
Edyoutec	$4.9M	n/a	n/a
Scout Gaming Group	$4.8M	n/a	n/a
Noobz From Poland	$4.6M	n/a	n/a
Carbon Studio	$4.5M	n/a	n/a
Simfabric	$4.2M	n/a	n/a
Red Square Games	$4.2M	n/a	n/a
Pyramid Games	$4.0M	n/a	n/a
TruGolf	$4.0M	0.2x	-3.7x
Plot Twist	$3.9M	n/a	n/a
Play2Chill	$3.9M	n/a	n/a
Madmind Studio	$3.8M	n/a	n/a
Klabater	$3.8M	n/a	n/a
Star Vault	$3.8M	n/a	n/a
Varsav Game Studios	$3.3M	n/a	n/a
Jujubee	$3.3M	n/a	n/a
Longterm Games	$3.2M	n/a	n/a
VR Factory Games	$3.1M	n/a	n/a
Megapixel Studio	$2.7M	n/a	n/a
Simteract	$2.7M	n/a	n/a
ECC Games	$2.5M	n/a	n/a
Road Studio	$2.4M	n/a	n/a
Ovid Works	$2.3M	n/a	n/a
Gamehunters	$2.2M	n/a	n/a
Qubicgames	$2.2M	n/a	n/a
Munar	$2.0M	n/a	n/a
Jumpgate	$2.0M	0.3x	6.0x
Kool2play	$1.9M	n/a	n/a
Console Labs	$1.9M	n/a	n/a
Gold Town Games	$1.9M	n/a	n/a
Qiiwi Games	$1.9M	n/a	n/a
Intermarum	$1.8M	n/a	n/a
Immersion Games	$1.8M	n/a	n/a
7Levels	$1.6M	n/a	n/a
Space Fox Games	$1.6M	n/a	n/a
Image Power	$1.6M	n/a	n/a
Windlands Interactive	$1.5M	n/a	n/a
CreativeForge Games	$1.4M	n/a	n/a
Freemind	$1.3M	n/a	n/a
Baked Games	$1.3M	n/a	n/a
Draw Distance	$1.2M	n/a	n/a
T Bull	$1.2M	n/a	n/a
Iron Wolf Studio	$1.1M	n/a	n/a
Uf Games	$1.0M	n/a	n/a
Detalion Games	$1.0M	n/a	n/a
FSport	$1.0M	n/a	n/a
G-devs	$0.9M	n/a	n/a
Dust	$0.9M	n/a	n/a
Duality	$0.9M	n/a	n/a
Examobile	$0.7M	n/a	n/a
Atomic Jelly	$0.7M	n/a	n/a
Art Games Studio	$0.7M	n/a	n/a
Drageus Games	$0.7M	n/a	n/a
Black Rose Projects	$0.7M	n/a	n/a
Eneida Games	$0.6M	n/a	n/a
Live Motion Games	$0.5M	n/a	n/a
Moonlit	$0.5M	n/a	n/a
Demolish Games	$0.4M	n/a	n/a
SOZAP	$0.3M	n/a	n/a
Vrfabric	-$15K	n/a	n/a
Incuvo	-$1.0M	n/a	n/a
GigaMedia	-$18.0M	n/a	n/a
DON'T NOD	-$21.8M	-2.5x	3.4x
Webzen	-$31.8M	-0.2x	-0.8x
Actoz Soft Co	-$71.6M	n/a	n/a
MacroWell OMG Digital Entertainment	-$94.9M	n/a	n/a
Sohu	-$400M	-0.7x	5.4x