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	$3.56T	11.7x	19.8x
Nintendo	$68.5B	5.2x	27.9x
NetEase	$66.0B	4.1x	11.8x
Roblox	$57.8B	8.8x	36.9x
Electronic Arts	$51.7B	6.6x	18.1x
Take-Two Interactive	$47.0B	7.5x	49.7x
Konami	$17.5B	5.9x	17.6x
NEXON	$15.6B	5.1x	16.2x
Giant Network Group Co.	$11.3B	15.7x	34.4x
Capcom	$8.6B	7.4x	17.1x
CD Projekt	$6.5B	22.6x	48.7x
Kingnet Network	$6.2B	7.5x	19.1x
International Games System	$6.0B	8.4x	14.7x
Krafton	$5.4B	2.5x	5.6x
Square Enix	$5.1B	2.6x	14.3x
G-bits	$4.2B	5.0x	12.8x
Koei Tecmo	$3.9B	6.9x	17.0x
XD	$3.5B	3.8x	13.5x
Sega Sammy Holdings	$3.4B	1.1x	8.2x
Oriental Pearl Group	$3.4B	3.1x	11.7x
Ubisoft Entertainment	$2.6B	1.2x	3.6x
MSI	$2.1B	0.3x	8.8x
Alpha	$1.9B	5.0x	57.2x
Paradox Interactive	$1.7B	7.0x	11.3x
Hangzhou Shunwang Tech	$1.7B	6.0x	27.5x
YOOZOO Games	$1.5B	7.2x	-68.4x
NCsoft	$1.4B	1.4x	16.9x
Dalian Group	$1.4B	6.2x	1636.1x
PearlAbyss	$1.3B	5.5x	86.7x
Kingsoft	$1.3B	1.0x	4.7x
Embracer Group	$1.1B	0.5x	1.9x
Kakao Games	$1.0B	3.1x	178.0x
Shift Up	$957M	4.8x	7.3x
Bingchuan Network	$820M	n/a	n/a
NetDragon Websoft Hldgs	$764M	1.1x	5.9x
Xun You Network	$672M	n/a	n/a
GuangZhou Wahlap Tech	$542M	3.5x	20.1x
Everplay Group	$531M	2.3x	7.7x
Softstar Entertainment	$508M	n/a	n/a
Guangxi Xinxunda	$438M	n/a	n/a
ZQGame	$434M	n/a	n/a
Hangzhou Electronic Soul	$430M	5.5x	75.3x
Wemade	$427M	1.0x	12.1x
PlayWay	$400M	4.9x	7.8x
Azerion Group	$381M	0.6x	7.2x
Boyaa Interactive	$318M	n/a	n/a
iDreamSky Tech Holdings	$305M	1.5x	n/a
Gamania Digital	$266M	n/a	n/a
GOLFZON Gold	$244M	n/a	n/a
DoubleUGames	$237M	0.5x	1.5x
Pullup Entertainment	$237M	0.7x	1.8x
Digital Bros	$234M	1.7x	4.5x
Remedy Entertainment	$229M	3.3x	15.3x
Nacon	$213M	1.0x	2.7x
Frontier Developments	$185M	1.5x	16.9x
Wayi International	$183M	n/a	n/a
X-LEGEND	$169M	n/a	n/a
GOLFZON	$169M	0.5x	2.0x
7ROAD	$155M	n/a	n/a
JoyCity	$155M	n/a	n/a
CI Games	$145M	10.5x	34.9x
Bloober Team	$144M	n/a	n/a
Atari	$139M	n/a	n/a
Neowiz	$133M	0.5x	2.6x
Enad Global 7	$125M	0.7x	4.5x
UserJoy	$120M	2.7x	n/a
Devolver Digital	$115M	1.1x	15.1x
Marvelous	$111M	0.5x	n/a
AGS	$109M	0.7x	n/a
Soft-World	$97.3M	n/a	n/a
Chinese Gamer	$79.8M	n/a	n/a
11 bit studios	$77.7M	1.9x	3.6x
Acer Gaming	$72.4M	n/a	n/a
Envar Holding	$67.7M	n/a	n/a
PlaySide Studios	$61.3M	1.8x	71.8x
Creepyjar	$58.6M	7.8x	14.6x
Maximum Entertainment	$54.9M	0.6x	6.8x
Arts Alliance	$51.6M	n/a	n/a
Trophy Games	$50.8M	n/a	n/a
Aiming	$48.4M	0.4x	n/a
Webzen	$46.7M	0.4x	1.9x
Polski Holding Rozwoju	$45.2M	n/a	n/a
Mgame	$44.0M	n/a	n/a
PCF Group	$41.7M	n/a	n/a
Nexteq	$40.8M	0.5x	6.8x
Gala	$40.5M	n/a	n/a
Nihon Falcom	$39.9M	n/a	n/a
One More Level	$39.6M	n/a	n/a
Aeria	$34.2M	0.3x	n/a
Snail	$32.7M	1.6x	-2.0x
Artifex Mundi	$31.4M	1.1x	3.1x
Ghost Studio	$25.7M	n/a	n/a
Beno TNR	$25.5M	n/a	n/a
Fun Yours Technology Co	$25.2M	n/a	n/a
Astro	$24.8M	n/a	n/a
EMB Mission Bound	$23.7M	1.3x	7.0x
Extreme Co	$20.9M	0.3x	n/a
All In Games	$20.6M	n/a	n/a
Happytuk Co	$20.1M	n/a	n/a
5th Planet Games	$19.9M	n/a	n/a
Skonec	$19.4M	n/a	n/a
T3 Entertainment	$18.5M	n/a	n/a
Forever Entertainment	$18.1M	n/a	n/a
Render Cube	$18.0M	n/a	n/a
Playwith Korea	$16.1M	n/a	n/a
Thunderful Group	$15.9M	0.6x	-6.6x
Beyond Frames	$14.2M	1.0x	8.2x
Ice Code Games	$13.9M	n/a	n/a
Ultimate Games	$13.5M	n/a	n/a
Big Cheese Studio	$13.4M	n/a	n/a
Farm 51	$12.9M	n/a	n/a
Games Operators	$12.4M	n/a	n/a
Vivid Games	$12.1M	n/a	n/a
ITOXI	$10.2M	n/a	n/a
Kinda Brave Entertainment	$10.1M	59.6x	-4.5x
Gaming Factory	$10.1M	n/a	n/a
Frozen Way	$9.7M	n/a	n/a
Sonka	$9.4M	n/a	n/a
Dark Point Games	$8.9M	n/a	n/a
Starbreeze	$8.8M	0.3x	1.3x
Proguns Group	$7.7M	n/a	n/a
NHN Entertainment	$7.3M	0.0x	0.1x
Lichthund	$7.0M	n/a	n/a
Noobz From Poland	$6.8M	n/a	n/a
Drago Entertainment	$6.4M	n/a	n/a
Tech Robotics	$6.3M	n/a	n/a
Fragbite Group	$5.9M	n/a	n/a
Gamivo	$5.7M	n/a	n/a
Nitro Games	$5.7M	0.6x	3.6x
Starward Industries	$5.5M	n/a	n/a
Plot Twist	$5.2M	n/a	n/a
Movie Games	$5.1M	n/a	n/a
ManyDev Studio	$4.9M	n/a	n/a
Simfabric	$4.9M	n/a	n/a
Edyoutec	$4.8M	n/a	n/a
Munar	$3.9M	n/a	n/a
Image Power	$3.9M	n/a	n/a
Ovid Works	$3.4M	n/a	n/a
Pyramid Games	$3.3M	n/a	n/a
Red Square Games	$3.3M	n/a	n/a
Carbon Studio	$3.2M	n/a	n/a
Star Vault	$3.1M	n/a	n/a
Varsav Game Studios	$2.8M	n/a	n/a
Play2Chill	$2.6M	n/a	n/a
Megapixel Studio	$2.4M	n/a	n/a
Longterm Games	$2.2M	n/a	n/a
Freemind	$2.0M	n/a	n/a
Qubicgames	$1.9M	n/a	n/a
Intermarum	$1.9M	n/a	n/a
Console Labs	$1.9M	n/a	n/a
Road Studio	$1.9M	n/a	n/a
7Levels	$1.8M	n/a	n/a
Madmind Studio	$1.7M	n/a	n/a
Simteract	$1.7M	n/a	n/a
Jumpgate	$1.7M	0.2x	-5.1x
Kool2play	$1.7M	n/a	n/a
VR Factory Games	$1.6M	n/a	n/a
Nippon Ichi Software	$1.5M	0.0x	n/a
Incuvo	$1.5M	n/a	n/a
Safe Lane Gaming	$1.4M	n/a	n/a
Gamehunters	$1.3M	n/a	n/a
Duality	$1.3M	n/a	n/a
Draw Distance	$1.2M	n/a	n/a
Jujubee	$1.2M	n/a	n/a
T Bull	$1.2M	n/a	n/a
ECC Games	$1.1M	n/a	n/a
CreativeForge Games	$1.0M	n/a	n/a
Examobile	$1.0M	n/a	n/a
Uf Games	$1.0M	n/a	n/a
Space Fox Games	$0.9M	n/a	n/a
Windlands Interactive	$0.9M	n/a	n/a
Qiiwi Games	$0.9M	n/a	n/a
Gold Town Games	$0.9M	n/a	n/a
Atomic Jelly	$0.9M	n/a	n/a
Moonlit	$0.9M	n/a	n/a
Immersion Games	$0.8M	n/a	n/a
Baked Games	$0.7M	n/a	n/a
Drageus Games	$0.6M	n/a	n/a
Black Rose Projects	$0.6M	n/a	n/a
Iron Wolf Studio	$0.6M	n/a	n/a
G-devs	$0.6M	n/a	n/a
Dust	$0.6M	n/a	n/a
Art Games Studio	$0.6M	n/a	n/a
Scout Gaming Group	$0.5M	n/a	n/a
Eneida Games	$0.4M	n/a	n/a
Live Motion Games	$0.4M	n/a	n/a
Demolish Games	$0.3M	n/a	n/a
Vrfabric	$0.1M	n/a	n/a
FSport	-$0.1M	n/a	n/a
CAVE Interactive	-$2.0M	-0.2x	n/a
TruGolf	-$4.7M	-0.2x	27.0x
DON'T NOD	-$17.6M	-1.4x	3.5x
GigaMedia	-$17.7M	n/a	n/a
GRAVITY Co.	-$21.3M	n/a	n/a
GungHo Online	-$55.2M	-0.1x	-1.0x
Actoz Soft Co	-$72.2M	n/a	n/a
MacroWell OMG Digital Entertainment	-$110M	n/a	n/a
Sohu	-$424M	-0.7x	21.4x