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	$3.75T	12.9x	22.2x
Nintendo	$94.0B	8.2x	39.9x
Roblox	$93.3B	16.9x	76.2x
NetEase	$81.1B	5.2x	15.2x
Take-Two Interactive	$47.2B	8.0x	56.7x
Electronic Arts	$43.4B	5.7x	16.1x
Konami	$18.8B	6.2x	19.2x
NEXON	$15.7B	5.1x	16.2x
Giant Network Group Co.	$11.9B	20.2x	44.6x
Capcom	$10.7B	8.9x	21.2x
Kingnet Network	$8.0B	10.0x	26.6x
Krafton	$7.6B	3.5x	7.5x
Square Enix	$6.8B	3.2x	19.5x
CD Projekt	$6.8B	26.3x	55.0x
International Games System	$6.7B	9.8x	19.6x
G-bits	$5.0B	7.1x	19.3x
XD	$4.9B	5.8x	21.8x
Sega Sammy Holdings	$4.5B	1.5x	10.2x
Koei Tecmo	$4.2B	7.1x	17.5x
Oriental Pearl Group	$2.9B	2.6x	9.8x
Kingsoft	$2.8B	1.9x	6.7x
Ubisoft Entertainment	$2.7B	1.2x	3.5x
MSI	$2.6B	0.3x	8.2x
NCsoft	$2.6B	2.3x	36.3x
Hangzhou Shunwang Tech	$2.3B	7.8x	38.0x
Alpha	$2.0B	5.3x	61.0x
Paradox Interactive	$1.9B	7.8x	12.3x
Embracer Group	$1.8B	0.8x	2.9x
Dalian Group	$1.7B	7.3x	2043.3x
YOOZOO Games	$1.7B	7.9x	35.8x
PearlAbyss	$1.4B	5.6x	1935.2x
Shift Up	$1.3B	6.4x	9.6x
Kakao Games	$1.2B	3.1x	48.7x
Bingchuan Network	$1.1B	n/a	n/a
NetDragon Websoft Hldgs	$853M	1.2x	5.7x
Boyaa Interactive	$697M	n/a	n/a
Everplay Group	$686M	3.0x	10.4x
Xun You Network	$625M	n/a	n/a
GuangZhou Wahlap Tech	$602M	4.0x	22.2x
Hangzhou Electronic Soul	$542M	7.0x	96.0x
Wemade	$497M	1.1x	39.6x
ZQGame	$466M	n/a	n/a
Azerion Group	$443M	0.6x	5.1x
PlayWay	$425M	4.7x	9.2x
iDreamSky Tech Holdings	$411M	2.0x	n/a
Guangxi Xinxunda	$342M	n/a	n/a
Pullup Entertainment	$306M	0.8x	2.2x
NHN Entertainment	$305M	0.2x	2.4x
GOLFZON Gold	$277M	n/a	n/a
Gamania Digital	$267M	n/a	n/a
Nacon	$241M	1.2x	3.3x
Digital Bros	$233M	1.9x	5.3x
Neowiz	$227M	0.8x	5.0x
DoubleUGames	$217M	0.4x	1.2x
Remedy Entertainment	$213M	2.9x	14.2x
Softstar Entertainment	$203M	n/a	n/a
GOLFZON	$198M	0.5x	1.8x
Frontier Developments	$173M	1.4x	15.7x
X-LEGEND	$168M	n/a	n/a
CI Games	$160M	7.2x	-148.9x
Atari	$160M	n/a	n/a
7ROAD	$155M	n/a	n/a
Marvelous	$149M	0.7x	n/a
JoyCity	$147M	n/a	n/a
Soft-World	$135M	n/a	n/a
Bloober Team	$129M	n/a	n/a
UserJoy	$121M	2.5x	n/a
Enad Global 7	$120M	0.7x	3.8x
Wayi International	$119M	n/a	n/a
AGS	$112M	0.7x	n/a
11 bit studios	$110M	2.4x	4.9x
GungHo Online	$107M	0.2x	0.9x
Devolver Digital	$107M	1.0x	12.6x
Chinese Gamer	$74.7M	n/a	n/a
Acer Gaming	$70.0M	n/a	n/a
Aiming	$67.3M	0.6x	n/a
Creepyjar	$65.3M	5.5x	8.1x
PCF Group	$56.4M	n/a	n/a
PlaySide Studios	$54.2M	1.7x	-20.4x
Gala	$50.0M	n/a	n/a
Maximum Entertainment	$48.3M	0.5x	6.1x
Beno TNR	$45.5M	n/a	n/a
Artifex Mundi	$43.5M	1.5x	4.9x
Envar Holding	$43.5M	n/a	n/a
Nihon Falcom	$41.9M	n/a	n/a
Trophy Games	$40.4M	n/a	n/a
Ghost Studio	$40.0M	n/a	n/a
Snail	$40.0M	0.4x	-23.9x
Aeria	$39.7M	0.3x	n/a
Nexteq	$39.1M	0.5x	6.5x
Polski Holding Rozwoju	$38.9M	n/a	n/a
One More Level	$38.8M	n/a	n/a
Playwith Korea	$34.1M	n/a	n/a
Mgame	$32.4M	n/a	n/a
T3 Entertainment	$31.9M	n/a	n/a
GRAVITY Co.	$28.5M	n/a	n/a
EMB Mission Bound	$27.6M	1.7x	11.5x
Fun Yours Technology Co	$26.8M	n/a	n/a
Astro	$25.1M	n/a	n/a
Forever Entertainment	$24.4M	n/a	n/a
All In Games	$23.4M	n/a	n/a
Starbreeze	$22.2M	0.9x	2.1x
Ice Code Games	$22.1M	n/a	n/a
Games Operators	$21.2M	n/a	n/a
Extreme Co	$20.8M	0.3x	n/a
Thunderful Group	$20.6M	0.8x	-8.3x
Happytuk Co	$19.9M	n/a	n/a
ITOXI	$19.3M	n/a	n/a
Beyond Frames	$17.7M	1.1x	7.1x
5th Planet Games	$16.6M	n/a	n/a
Vivid Games	$16.5M	n/a	n/a
Farm 51	$15.6M	n/a	n/a
Render Cube	$14.5M	n/a	n/a
Big Cheese Studio	$13.3M	n/a	n/a
Ultimate Games	$13.2M	n/a	n/a
Fragbite Group	$11.5M	n/a	n/a
Skonec	$11.0M	n/a	n/a
Tech Robotics	$10.4M	n/a	n/a
Kinda Brave Entertainment	$10.1M	60.3x	-4.6x
Sonka	$9.9M	n/a	n/a
Gaming Factory	$9.7M	n/a	n/a
CAVE Interactive	$9.2M	0.8x	n/a
Frozen Way	$9.1M	n/a	n/a
Proguns Group	$8.7M	n/a	n/a
Movie Games	$8.5M	n/a	n/a
Arts Alliance	$7.9M	n/a	n/a
Dark Point Games	$7.7M	n/a	n/a
Nippon Ichi Software	$7.5M	0.2x	n/a
Noobz From Poland	$7.4M	n/a	n/a
Starward Industries	$7.4M	n/a	n/a
Lichthund	$7.4M	n/a	n/a
Drago Entertainment	$6.0M	n/a	n/a
Nitro Games	$5.9M	0.5x	3.6x
Simfabric	$5.7M	n/a	n/a
Gamivo	$5.6M	n/a	n/a
ManyDev Studio	$5.5M	n/a	n/a
Scout Gaming Group	$5.2M	n/a	n/a
Red Square Games	$4.8M	n/a	n/a
Ovid Works	$4.5M	n/a	n/a
Plot Twist	$4.5M	n/a	n/a
Edyoutec	$4.4M	n/a	n/a
Longterm Games	$4.3M	n/a	n/a
Klabater	$4.1M	n/a	n/a
Carbon Studio	$4.1M	n/a	n/a
Play2Chill	$3.9M	n/a	n/a
Pyramid Games	$3.8M	n/a	n/a
Madmind Studio	$3.4M	n/a	n/a
Star Vault	$3.4M	n/a	n/a
Varsav Game Studios	$3.4M	n/a	n/a
Megapixel Studio	$2.7M	n/a	n/a
Jujubee	$2.5M	n/a	n/a
Simteract	$2.5M	n/a	n/a
ECC Games	$2.4M	n/a	n/a
VR Factory Games	$2.4M	n/a	n/a
Road Studio	$2.4M	n/a	n/a
Safe Lane Gaming	$2.3M	n/a	n/a
Qubicgames	$2.2M	n/a	n/a
Gamehunters	$2.2M	n/a	n/a
Freemind	$2.1M	n/a	n/a
Immersion Games	$2.1M	n/a	n/a
Console Labs	$2.0M	n/a	n/a
Jumpgate	$1.9M	0.3x	-5.9x
Kool2play	$1.9M	n/a	n/a
Image Power	$1.9M	n/a	n/a
7Levels	$1.9M	n/a	n/a
Intermarum	$1.9M	n/a	n/a
Space Fox Games	$1.5M	n/a	n/a
Munar	$1.3M	n/a	n/a
Examobile	$1.3M	n/a	n/a
Baked Games	$1.3M	n/a	n/a
CreativeForge Games	$1.3M	n/a	n/a
Windlands Interactive	$1.3M	n/a	n/a
Draw Distance	$1.2M	n/a	n/a
T Bull	$1.2M	n/a	n/a
Duality	$1.2M	n/a	n/a
Detalion Games	$1.2M	n/a	n/a
Qiiwi Games	$1.1M	n/a	n/a
Uf Games	$1.0M	n/a	n/a
G-devs	$1.0M	n/a	n/a
Atomic Jelly	$1.0M	n/a	n/a
Moonlit	$0.9M	n/a	n/a
Iron Wolf Studio	$0.8M	n/a	n/a
Dust	$0.8M	n/a	n/a
Art Games Studio	$0.8M	n/a	n/a
Black Rose Projects	$0.8M	n/a	n/a
Live Motion Games	$0.7M	n/a	n/a
Gold Town Games	$0.7M	n/a	n/a
Eneida Games	$0.6M	n/a	n/a
Drageus Games	$0.6M	n/a	n/a
Demolish Games	$0.5M	n/a	n/a
SOZAP	$0.4M	n/a	n/a
FSport	$0.2M	n/a	n/a
Vrfabric	-$0.1M	n/a	n/a
Webzen	-$1.0M	-0.0x	-0.0x
Incuvo	-$1.0M	n/a	n/a
TruGolf	-$1.1M	-0.0x	0.5x
GigaMedia	-$14.6M	n/a	n/a
DON'T NOD	-$23.1M	-2.7x	4.2x
Actoz Soft Co	-$70.5M	n/a	n/a
MacroWell OMG Digital Entertainment	-$92.9M	n/a	n/a
Sohu	-$397M	-0.7x	5.4x