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	$3.87T	13.0x	22.3x
Nintendo	$86.9B	7.1x	36.3x
Roblox	$77.2B	13.0x	56.2x
NetEase	$70.6B	4.4x	12.8x
Electronic Arts	$50.5B	6.5x	18.0x
Take-Two Interactive	$48.1B	8.1x	55.7x
Konami	$18.3B	6.1x	18.4x
NEXON	$13.5B	4.4x	14.2x
Capcom	$10.2B	8.6x	20.3x
Giant Network Group Co.	$9.0B	13.8x	30.8x
CD Projekt	$6.8B	25.8x	55.2x
Kingnet Network	$6.6B	8.1x	21.1x
International Games System	$6.0B	8.5x	15.3x
Krafton	$5.9B	2.7x	5.9x
Square Enix	$5.5B	2.7x	16.1x
G-bits	$4.2B	5.6x	14.8x
Koei Tecmo	$4.0B	6.9x	17.1x
Sega Sammy Holdings	$4.0B	1.3x	9.0x
XD	$3.9B	4.5x	15.9x
Oriental Pearl Group	$3.2B	2.9x	10.7x
Ubisoft Entertainment	$2.6B	1.2x	3.5x
Kingsoft	$2.4B	1.6x	5.9x
MSI	$2.3B	0.3x	7.3x
NCsoft	$2.3B	2.1x	28.7x
Hangzhou Shunwang Tech	$2.0B	7.0x	33.1x
Embracer Group	$2.0B	1.0x	3.4x
Alpha	$1.8B	4.7x	53.5x
Paradox Interactive	$1.8B	7.3x	11.8x
YOOZOO Games	$1.7B	8.4x	-79.6x
Dalian Group	$1.5B	6.3x	1798.8x
PearlAbyss	$1.3B	5.5x	-2171.5x
Kakao Games	$1.2B	3.3x	65.4x
Shift Up	$1.1B	5.6x	8.6x
Bingchuan Network	$919M	n/a	n/a
NetDragon Websoft Hldgs	$906M	1.3x	6.3x
Everplay Group	$694M	3.0x	10.4x
Xun You Network	$618M	n/a	n/a
GuangZhou Wahlap Tech	$565M	3.7x	21.0x
Boyaa Interactive	$503M	n/a	n/a
Wemade	$458M	1.1x	41.8x
ZQGame	$457M	n/a	n/a
Hangzhou Electronic Soul	$446M	5.8x	78.9x
Azerion Group	$424M	0.6x	4.6x
Guangxi Xinxunda	$420M	n/a	n/a
PlayWay	$400M	4.9x	8.1x
iDreamSky Tech Holdings	$382M	1.8x	n/a
NHN Entertainment	$308M	0.2x	2.4x
Gamania Digital	$270M	n/a	n/a
Pullup Entertainment	$269M	0.7x	2.0x
GOLFZON Gold	$256M	n/a	n/a
7ROAD	$235M	n/a	n/a
Nacon	$233M	1.1x	3.2x
Frontier Developments	$227M	1.8x	22.3x
Digital Bros	$221M	1.7x	4.3x
Softstar Entertainment	$194M	n/a	n/a
Wayi International	$191M	n/a	n/a
Remedy Entertainment	$187M	2.7x	14.2x
GOLFZON	$186M	0.4x	1.8x
X-LEGEND	$174M	n/a	n/a
Neowiz	$167M	0.6x	3.5x
CI Games	$156M	8.3x	-155.9x
Enad Global 7	$152M	0.9x	5.3x
Atari	$150M	n/a	n/a
JoyCity	$149M	n/a	n/a
DoubleUGames	$149M	0.3x	0.9x
Bloober Team	$143M	n/a	n/a
AGS	$134M	0.8x	n/a
Marvelous	$133M	0.6x	n/a
Devolver Digital	$124M	1.1x	16.2x
Soft-World	$121M	n/a	n/a
UserJoy	$111M	2.3x	n/a
11 bit studios	$105M	2.3x	4.2x
Envar Holding	$75.1M	n/a	n/a
Acer Gaming	$73.6M	n/a	n/a
Chinese Gamer	$69.0M	n/a	n/a
Creepyjar	$64.4M	6.1x	9.5x
PlaySide Studios	$58.7M	1.8x	-39.3x
PCF Group	$57.3M	n/a	n/a
Aiming	$51.8M	0.5x	n/a
Maximum Entertainment	$48.1M	0.5x	6.1x
Trophy Games	$47.5M	n/a	n/a
Gala	$46.1M	n/a	n/a
Snail	$44.0M	0.5x	-17.7x
Nexteq	$43.5M	0.5x	7.1x
Polski Holding Rozwoju	$41.0M	n/a	n/a
Artifex Mundi	$41.0M	1.4x	4.7x
Mgame	$38.5M	n/a	n/a
Nihon Falcom	$35.5M	n/a	n/a
Aeria	$34.9M	0.3x	n/a
One More Level	$33.0M	n/a	n/a
EMB Mission Bound	$32.5M	1.9x	12.1x
Beno TNR	$31.8M	n/a	n/a
Fun Yours Technology Co	$28.4M	n/a	n/a
Playwith Korea	$25.9M	n/a	n/a
Ghost Studio	$25.9M	n/a	n/a
Astro	$24.2M	n/a	n/a
T3 Entertainment	$22.5M	n/a	n/a
Forever Entertainment	$22.4M	n/a	n/a
Happytuk Co	$22.0M	n/a	n/a
All In Games	$21.8M	n/a	n/a
Thunderful Group	$19.7M	0.8x	-9.1x
Extreme Co	$19.3M	0.3x	n/a
Games Operators	$18.6M	n/a	n/a
ITOXI	$18.3M	n/a	n/a
Ultimate Games	$17.9M	n/a	n/a
5th Planet Games	$17.9M	n/a	n/a
Beyond Frames	$17.5M	1.1x	7.5x
GungHo Online	$16.0M	0.0x	0.1x
Render Cube	$15.3M	n/a	n/a
Farm 51	$14.4M	n/a	n/a
Vivid Games	$13.4M	n/a	n/a
Ice Code Games	$13.3M	n/a	n/a
Big Cheese Studio	$13.1M	n/a	n/a
Gaming Factory	$13.0M	n/a	n/a
Starbreeze	$12.0M	0.5x	1.8x
Tech Robotics	$11.0M	n/a	n/a
Skonec	$10.2M	n/a	n/a
Kinda Brave Entertainment	$9.5M	56.9x	-4.3x
Sonka	$9.1M	n/a	n/a
Frozen Way	$8.8M	n/a	n/a
Proguns Group	$8.7M	n/a	n/a
Fragbite Group	$8.5M	n/a	n/a
Drago Entertainment	$8.4M	n/a	n/a
Noobz From Poland	$8.1M	n/a	n/a
Dark Point Games	$7.7M	n/a	n/a
Lichthund	$7.6M	n/a	n/a
Movie Games	$7.6M	n/a	n/a
Nitro Games	$5.9M	0.6x	3.4x
Starward Industries	$5.7M	n/a	n/a
Simfabric	$5.7M	n/a	n/a
Gamivo	$5.6M	n/a	n/a
Arts Alliance	$5.5M	n/a	n/a
Plot Twist	$5.5M	n/a	n/a
Nippon Ichi Software	$5.4M	0.2x	n/a
Edyoutec	$4.9M	n/a	n/a
ManyDev Studio	$4.9M	n/a	n/a
Red Square Games	$4.7M	n/a	n/a
Scout Gaming Group	$4.2M	n/a	n/a
Ovid Works	$3.9M	n/a	n/a
Madmind Studio	$3.8M	n/a	n/a
Carbon Studio	$3.8M	n/a	n/a
Pyramid Games	$3.7M	n/a	n/a
Star Vault	$3.5M	n/a	n/a
Varsav Game Studios	$3.4M	n/a	n/a
Longterm Games	$3.1M	n/a	n/a
Play2Chill	$2.9M	n/a	n/a
CAVE Interactive	$2.9M	0.3x	n/a
Qubicgames	$2.6M	n/a	n/a
Jujubee	$2.6M	n/a	n/a
Jumpgate	$2.5M	0.3x	-7.7x
Megapixel Studio	$2.5M	n/a	n/a
Safe Lane Gaming	$2.4M	n/a	n/a
Road Studio	$2.4M	n/a	n/a
Console Labs	$2.2M	n/a	n/a
VR Factory Games	$2.2M	n/a	n/a
Simteract	$2.1M	n/a	n/a
Freemind	$2.0M	n/a	n/a
Gamehunters	$1.9M	n/a	n/a
Intermarum	$1.9M	n/a	n/a
Image Power	$1.8M	n/a	n/a
7Levels	$1.8M	n/a	n/a
Kool2play	$1.7M	n/a	n/a
Duality	$1.5M	n/a	n/a
Munar	$1.4M	n/a	n/a
T Bull	$1.4M	n/a	n/a
Qiiwi Games	$1.3M	n/a	n/a
Space Fox Games	$1.3M	n/a	n/a
ECC Games	$1.3M	n/a	n/a
Immersion Games	$1.3M	n/a	n/a
Draw Distance	$1.2M	n/a	n/a
CreativeForge Games	$1.2M	n/a	n/a
Detalion Games	$1.1M	n/a	n/a
Examobile	$1.0M	n/a	n/a
Atomic Jelly	$1.0M	n/a	n/a
Uf Games	$1.0M	n/a	n/a
Windlands Interactive	$0.9M	n/a	n/a
Gold Town Games	$0.8M	n/a	n/a
Moonlit	$0.8M	n/a	n/a
Art Games Studio	$0.7M	n/a	n/a
Drageus Games	$0.7M	n/a	n/a
Iron Wolf Studio	$0.7M	n/a	n/a
Black Rose Projects	$0.7M	n/a	n/a
G-devs	$0.7M	n/a	n/a
Dust	$0.6M	n/a	n/a
Baked Games	$0.5M	n/a	n/a
Eneida Games	$0.5M	n/a	n/a
Live Motion Games	$0.5M	n/a	n/a
Demolish Games	$0.4M	n/a	n/a
FSport	$0.1M	n/a	n/a
SOZAP	-$19K	n/a	n/a
Vrfabric	-$0.1M	n/a	n/a
Incuvo	-$0.8M	n/a	n/a
TruGolf	-$2.5M	-0.1x	1.8x
GRAVITY Co.	-$7.7M	n/a	n/a
GigaMedia	-$16.9M	n/a	n/a
DON'T NOD	-$24.5M	-2.2x	4.3x
Webzen	-$46.7M	-0.4x	-1.4x
Actoz Soft Co	-$67.9M	n/a	n/a
MacroWell OMG Digital Entertainment	-$88.1M	n/a	n/a
Sohu	-$423M	-0.8x	5.9x