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	$3.63T	13.0x	23.2x
Nintendo	$91.2B	9.2x	40.4x
Roblox	$68.5B	14.0x	70.3x
NetEase	$65.8B	4.4x	13.4x
Take-Two Interactive	$46.4B	8.0x	59.5x
Electronic Arts	$39.2B	5.2x	15.2x
Konami	$18.3B	6.1x	19.2x
NEXON	$13.5B	4.4x	14.5x
Capcom	$12.4B	10.1x	24.3x
Krafton	$8.8B	4.0x	8.4x
International Games System	$7.8B	11.0x	32.9x
CD Projekt	$7.2B	28.0x	57.7x
Square Enix	$7.1B	3.1x	20.3x
Giant Network Group Co.	$6.0B	13.5x	28.9x
Kingnet Network	$5.2B	6.7x	18.5x
Sega Sammy Holdings	$4.7B	1.5x	10.4x
Koei Tecmo	$4.6B	7.7x	18.9x
Kingsoft	$3.3B	2.2x	6.3x
MSI	$3.3B	0.4x	9.2x
Ubisoft	$2.8B	1.3x	3.8x
G-bits	$2.7B	4.9x	13.6x
XD	$2.7B	3.7x	17.3x
Oriental Pearl Group	$2.6B	2.3x	8.2x
Embracer Group	$2.1B	0.8x	2.1x
Alpha	$2.0B	5.2x	55.4x
Paradox Interactive	$2.0B	7.8x	12.2x
Hangzhou Shunwang Tech	$1.8B	6.4x	35.7x
PearlAbyss	$1.7B	5.5x	35.9x
YOOZOO Games	$1.5B	n/a	n/a
Shift Up	$1.5B	7.6x	10.6x
Dalian Group	$1.4B	6.1x	272.5x
Kakao Games	$1.4B	3.0x	30.7x
Bingchuan Network	$829M	n/a	n/a
NetDragon Websoft Hldgs	$675M	0.9x	4.2x
Hangzhou Electronic Soul	$633M	5.5x	20.8x
GuangZhou Wahlap Tech	$583M	3.9x	19.3x
Everplay Group	$549M	2.4x	8.9x
PlayWay	$506M	5.7x	11.1x
Xun You Network	$500M	n/a	n/a
Boyaa Interactive	$469M	n/a	n/a
Azerion Group	$430M	0.7x	8.1x
Gamania Digital	$410M	n/a	n/a
ZQGame	$368M	n/a	n/a
iDreamSky Tech Holdings	$329M	1.6x	n/a
Guangxi Xinxunda	$317M	n/a	n/a
Digital Bros	$298M	2.3x	4.6x
Pullup Entertainment	$283M	0.7x	1.9x
Nacon	$243M	1.2x	3.4x
GOLFZON	$235M	0.6x	2.2x
Remedy Entertainment	$221M	3.1x	18.5x
7ROAD	$194M	n/a	n/a
Softstar Entertainment	$191M	n/a	n/a
X-LEGEND	$172M	n/a	n/a
Frontier Developments	$163M	1.3x	13.7x
UserJoy	$162M	3.4x	n/a
Bloober Team	$152M	n/a	n/a
Atari	$141M	n/a	n/a
Soft-World	$139M	n/a	n/a
Wayi International	$137M	n/a	n/a
11 bit studios	$123M	2.6x	5.2x
CI Games	$122M	6.2x	-66.2x
Marvelous	$116M	0.6x	n/a
Enad Global 7	$109M	0.6x	2.9x
Devolver Digital	$103M	0.9x	13.7x
Polska Grupa Militarna	$87.0M	n/a	n/a
Chinese Gamer	$86.4M	n/a	n/a
Creepyjar	$64.0M	6.6x	12.8x
PCF Group	$60.4M	n/a	n/a
Aiming	$59.7M	0.5x	n/a
Acer Gaming	$58.4M	n/a	n/a
Snail	$56.9M	0.6x	24.9x
Gala	$52.1M	n/a	n/a
Maximum Entertainment	$51.5M	n/a	n/a
Artifex Mundi	$45.1M	1.6x	4.5x
Ghost Studio	$44.1M	n/a	n/a
Trophy Games	$40.8M	n/a	n/a
Fun Yours Technology Co	$40.5M	n/a	n/a
Aeria	$33.8M	0.3x	n/a
Happytuk Co	$31.6M	n/a	n/a
Astro	$31.4M	n/a	n/a
PlaySide Studios	$30.9M	0.9x	-5.5x
T3 Entertainment	$30.8M	n/a	n/a
Polski Holding Rozwoju	$29.0M	n/a	n/a
GungHo Online	$28.5M	0.0x	0.2x
Forever Entertainment	$27.5M	n/a	n/a
Render Cube	$27.4M	n/a	n/a
Envar Holding	$27.4M	n/a	n/a
Nexteq	$27.2M	0.3x	4.4x
GRAVITY Co.	$25.9M	n/a	n/a
Starbreeze	$24.4M	1.0x	2.3x
Beyond Frames	$23.6M	1.3x	10.6x
Beno TNR	$23.4M	n/a	n/a
One More Level	$22.9M	n/a	n/a
Skonec	$22.7M	n/a	n/a
5th Planet Games	$21.3M	n/a	n/a
All In Games	$21.3M	n/a	n/a
Games Operators	$21.0M	n/a	n/a
CAVE Interactive	$19.6M	n/a	n/a
EMB Mission Bound	$16.6M	1.3x	9.1x
Extreme Co	$16.5M	0.2x	n/a
Nihon Falcom	$14.0M	n/a	n/a
Big Cheese Studio	$13.4M	n/a	n/a
Ultimate Games	$13.2M	n/a	n/a
Farm 51	$12.1M	n/a	n/a
Gaming Factory	$12.1M	n/a	n/a
Tech Robotics	$11.4M	n/a	n/a
Sonka	$11.2M	n/a	n/a
Thunderful Group	$10.2M	0.3x	-8.8x
Frozen Way	$10.1M	n/a	n/a
Movie Games	$9.7M	n/a	n/a
Fragbite Group	$8.9M	n/a	n/a
Vivid Games	$8.5M	n/a	n/a
Ice Code Games	$6.8M	n/a	n/a
Safe Lane Gaming	$6.2M	n/a	n/a
ManyDev Studio	$6.1M	n/a	n/a
Dark Point Games	$6.0M	n/a	n/a
TruGolf	$6.0M	0.3x	-5.1x
Nitro Games	$5.9M	0.5x	2.8x
Drago Entertainment	$5.8M	n/a	n/a
Proguns Group	$5.8M	n/a	n/a
Kinda Brave Entertainment	$5.7M	34.2x	-2.6x
Edyoutec	$5.6M	n/a	n/a
Gamivo	$5.4M	n/a	n/a
Nippon Ichi Software	$5.0M	0.1x	n/a
Lichthund	$4.7M	n/a	n/a
Starward Industries	$4.7M	n/a	n/a
Star Vault	$4.7M	n/a	n/a
Scout Gaming Group	$4.5M	n/a	n/a
Adventure Box Tech	$4.5M	n/a	n/a
Simfabric	$4.3M	n/a	n/a
Pyramid Games	$4.3M	n/a	n/a
Arts Alliance	$4.3M	n/a	n/a
Red Square Games	$4.3M	n/a	n/a
Klabater	$4.2M	n/a	n/a
Madmind Studio	$4.1M	n/a	n/a
Plot Twist	$3.9M	n/a	n/a
Carbon Studio	$3.8M	n/a	n/a
Gamehunters	$3.7M	n/a	n/a
Noobz From Poland	$3.4M	n/a	n/a
Play2Chill	$3.3M	n/a	n/a
Longterm Games	$3.3M	n/a	n/a
Immersion Games	$3.2M	n/a	n/a
Varsav Game Studios	$2.9M	n/a	n/a
VR Factory Games	$2.9M	n/a	n/a
Megapixel Studio	$2.8M	n/a	n/a
Jujubee	$2.7M	n/a	n/a
Console Labs	$2.4M	n/a	n/a
ECC Games	$2.3M	n/a	n/a
Qubicgames	$2.3M	n/a	n/a
Munar	$2.2M	n/a	n/a
Simteract	$2.1M	n/a	n/a
Road Studio	$2.1M	n/a	n/a
Gold Town Games	$1.9M	n/a	n/a
Ovid Works	$1.9M	n/a	n/a
Space Fox Games	$1.9M	n/a	n/a
Intermarum	$1.9M	n/a	n/a
Kool2play	$1.8M	n/a	n/a
Jumpgate	$1.8M	0.2x	8.6x
Qiiwi Games	$1.7M	n/a	n/a
7Levels	$1.6M	n/a	n/a
Windlands Interactive	$1.4M	n/a	n/a
CreativeForge Games	$1.4M	n/a	n/a
Baked Games	$1.4M	n/a	n/a
Image Power	$1.3M	n/a	n/a
T Bull	$1.3M	n/a	n/a
Draw Distance	$1.3M	n/a	n/a
Freemind	$1.2M	n/a	n/a
Detalion Games	$1.2M	n/a	n/a
Uf Games	$1.1M	n/a	n/a
FSport	$1.1M	n/a	n/a
SOZAP	$1.0M	n/a	n/a
G-devs	$1.0M	n/a	n/a
Duality	$0.8M	n/a	n/a
Eneida Games	$0.8M	n/a	n/a
Examobile	$0.8M	n/a	n/a
Dust	$0.8M	n/a	n/a
Art Games Studio	$0.8M	n/a	n/a
Iron Wolf Studio	$0.7M	n/a	n/a
Atomic Jelly	$0.7M	n/a	n/a
Black Rose Projects	$0.7M	n/a	n/a
Drageus Games	$0.6M	n/a	n/a
Demolish Games	$0.5M	n/a	n/a
Moonlit	$0.5M	n/a	n/a
Live Motion Games	$0.5M	n/a	n/a
Vrfabric	$0.1M	n/a	n/a
Incuvo	-$1.1M	n/a	n/a
GigaMedia	-$18.7M	n/a	n/a
DON'T NOD	-$22.0M	-2.6x	3.5x
MacroWell OMG Digital Entertainment	-$89.2M	n/a	n/a
Sohu	-$457M	-0.8x	5.8x