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	$2.93T	9.6x	16.2x
Nintendo	$50.1B	3.8x	20.3x
Electronic Arts	$49.4B	6.3x	17.2x
NetEase	$49.0B	3.1x	8.7x
Roblox	$46.5B	7.0x	29.2x
Take-Two Interactive	$40.7B	6.5x	42.7x
Konami	$16.1B	5.5x	16.3x
NEXON	$13.3B	4.4x	13.7x
Giant Network Group Co.	$10.9B	14.5x	31.8x
Capcom	$9.0B	7.7x	17.9x
Kingnet Network	$7.1B	8.3x	21.1x
CD Projekt	$6.5B	22.7x	48.0x
Krafton	$6.1B	2.7x	6.2x
International Games System	$5.7B	8.1x	14.1x
Oriental Pearl Group	$4.5B	n/a	n/a
Square Enix	$4.2B	2.2x	12.0x
XD	$4.1B	4.5x	15.9x
G-bits	$3.8B	4.4x	11.2x
Sega Sammy Holdings	$3.5B	1.2x	8.6x
Koei Tecmo	$3.3B	6.0x	14.7x
Hangzhou Shunwang Tech	$2.5B	8.6x	39.2x
Ubisoft Entertainment	$2.3B	1.1x	3.2x
Alpha	$2.1B	n/a	n/a
PearlAbyss	$2.1B	8.5x	131.1x
NCsoft	$1.9B	1.8x	20.8x
MSI	$1.9B	0.3x	7.8x
Dalian Group	$1.7B	n/a	n/a
YOOZOO Games	$1.5B	n/a	n/a
Paradox Interactive	$1.3B	5.0x	8.2x
Kakao Games	$1.0B	3.2x	400.8x
Embracer Group	$993M	0.5x	1.8x
Shift Up	$892M	4.3x	6.7x
Xun You Network	$883M	n/a	n/a
Bingchuan Network	$868M	n/a	n/a
NetDragon Websoft Hldgs	$628M	0.9x	4.9x
GuangZhou Wahlap Tech	$587M	3.7x	21.3x
ZQGame	$553M	n/a	n/a
Guangxi Xinxunda	$545M	n/a	n/a
Everplay Group	$494M	2.1x	7.0x
Star Fusion Group	$493M	n/a	n/a
Kingsoft	$490M	0.4x	1.8x
Hangzhou Electronic Soul	$488M	n/a	n/a
Wemade	$471M	1.1x	13.0x
PlayWay	$400M	5.0x	7.8x
Azerion Group	$347M	n/a	n/a
iDreamSky Tech Holdings	$303M	n/a	n/a
NHN Entertainment	$293M	0.2x	2.1x
Gamania Digital	$264M	1.0x	n/a
GOLFZON Gold	$249M	n/a	n/a
Boyaa Interactive	$243M	3.3x	n/a
DoubleUGames	$240M	0.5x	1.4x
Pullup Entertainment	$229M	0.7x	1.8x
Remedy Entertainment	$215M	3.0x	14.1x
Digital Bros	$214M	1.6x	4.0x
7ROAD	$210M	n/a	n/a
JoyCity	$191M	n/a	n/a
Wayi International	$190M	n/a	n/a
X-LEGEND	$182M	n/a	n/a
Nacon	$173M	0.8x	2.2x
GOLFZON	$172M	0.5x	2.0x
Neowiz	$166M	0.6x	3.1x
Frontier Developments	$159M	1.3x	14.7x
Enad Global 7	$153M	0.9x	5.5x
Bloober Team	$143M	n/a	n/a
Atari	$138M	n/a	n/a
CI Games	$137M	10.2x	31.8x
Soft-World	$120M	n/a	n/a
Devolver Digital	$119M	1.1x	15.4x
Creepyjar	$104M	13.9x	26.0x
AGS	$101M	0.6x	n/a
UserJoy	$100M	2.3x	n/a
Marvelous	$89.5M	0.4x	n/a
PlaySide Studios	$87.1M	2.5x	64.7x
Nihon Falcom	$78.4M	n/a	n/a
11 bit studios	$74.1M	2.0x	3.5x
Webzen	$68.2M	0.6x	2.8x
Chinese Gamer	$65.7M	n/a	n/a
Acer Gaming	$64.0M	n/a	n/a
Trophy Games	$57.9M	n/a	n/a
Maximum Entertainment	$54.0M	n/a	n/a
PCF Group	$47.4M	n/a	n/a
Envar Holding	$47.2M	n/a	n/a
Aiming	$44.7M	n/a	n/a
One More Level	$44.2M	n/a	n/a
Artifex Mundi	$42.3M	n/a	n/a
Gala	$41.9M	n/a	n/a
Arts Alliance	$39.9M	n/a	n/a
Polski Holding Rozwoju	$38.7M	n/a	n/a
Nexteq	$33.8M	0.4x	5.7x
Mgame	$33.1M	n/a	n/a
Aeria	$30.7M	n/a	n/a
GRAVITY Co.	$24.5M	n/a	n/a
5th Planet Games	$24.1M	n/a	n/a
Astro	$23.9M	n/a	n/a
Snail	$23.5M	1.3x	-1.4x
Extreme Co	$23.3M	0.3x	n/a
Ghost Studio	$22.5M	n/a	n/a
Forever Entertainment	$22.0M	n/a	n/a
Beno TNR	$21.8M	n/a	n/a
T3 Entertainment	$21.8M	n/a	n/a
Fun Yours Technology Co	$20.3M	n/a	n/a
EMB Mission Bound	$19.2M	1.0x	5.5x
All In Games	$18.6M	n/a	n/a
Render Cube	$18.4M	n/a	n/a
Happytuk Co	$17.9M	n/a	n/a
Playwith Korea	$15.1M	n/a	n/a
Big Cheese Studio	$13.1M	n/a	n/a
Games Operators	$13.1M	n/a	n/a
Beyond Frames	$12.5M	0.8x	7.0x
GungHo Online	$12.1M	0.0x	0.2x
Ice Code Games	$11.9M	n/a	n/a
Vivid Games	$11.6M	n/a	n/a
CAVE Interactive	$10.9M	1.0x	n/a
Sonka	$10.6M	n/a	n/a
Frozen Way	$10.4M	n/a	n/a
Proguns Group	$10.3M	n/a	n/a
Tech Robotics	$10.2M	n/a	n/a
Gaming Factory	$9.8M	n/a	n/a
Kinda Brave Entertainment	$9.2M	n/a	n/a
Skonec	$9.2M	n/a	n/a
Dark Point Games	$9.1M	n/a	n/a
Starbreeze	$8.7M	0.3x	1.3x
Noobz From Poland	$8.6M	n/a	n/a
Lichthund	$8.4M	n/a	n/a
Farm 51	$6.9M	n/a	n/a
Drago Entertainment	$6.0M	n/a	n/a
ITOXI	$6.0M	n/a	n/a
Gamivo	$5.7M	n/a	n/a
Nitro Games	$5.6M	0.6x	3.6x
Simfabric	$5.3M	n/a	n/a
Plot Twist	$5.3M	n/a	n/a
Movie Games	$5.2M	n/a	n/a
ManyDev Studio	$4.9M	n/a	n/a
Munar	$4.8M	n/a	n/a
Jumpgate	$4.5M	n/a	n/a
Starward Industries	$4.3M	n/a	n/a
Ovid Works	$4.0M	n/a	n/a
Edyoutec	$3.8M	n/a	n/a
Varsav Game Studios	$3.7M	n/a	n/a
Red Square Games	$3.4M	n/a	n/a
Star Vault	$3.3M	n/a	n/a
Longterm Games	$3.0M	n/a	n/a
Nippon Ichi Software	$2.7M	0.1x	n/a
Image Power	$2.7M	n/a	n/a
Pyramid Games	$2.6M	n/a	n/a
Megapixel Studio	$2.5M	n/a	n/a
Carbon Studio	$2.3M	n/a	n/a
Road Studio	$2.0M	n/a	n/a
Fragbite Group	$1.9M	n/a	n/a
Simteract	$1.9M	n/a	n/a
Intermarum	$1.9M	n/a	n/a
Freemind	$1.8M	n/a	n/a
Console Labs	$1.7M	n/a	n/a
Incuvo	$1.6M	n/a	n/a
Qubicgames	$1.6M	n/a	n/a
Art Games Studio	$1.6M	n/a	n/a
Madmind Studio	$1.5M	n/a	n/a
Examobile	$1.5M	n/a	n/a
7Levels	$1.5M	n/a	n/a
Play2Chill	$1.5M	n/a	n/a
VR Factory Games	$1.5M	n/a	n/a
Safe Lane Gaming	$1.4M	n/a	n/a
Jujubee	$1.4M	n/a	n/a
Duality	$1.3M	n/a	n/a
T Bull	$1.3M	n/a	n/a
Draw Distance	$1.2M	n/a	n/a
Kool2play	$1.2M	n/a	n/a
Atomic Jelly	$1.2M	n/a	n/a
ECC Games	$1.1M	n/a	n/a
CreativeForge Games	$1.1M	n/a	n/a
Gamehunters	$1.1M	n/a	n/a
Gold Town Games	$1.0M	n/a	n/a
Uf Games	$1.0M	n/a	n/a
Baked Games	$0.9M	n/a	n/a
Windlands Interactive	$0.9M	n/a	n/a
Space Fox Games	$0.9M	n/a	n/a
Immersion Games	$0.8M	n/a	n/a
Moonlit	$0.7M	n/a	n/a
Dust	$0.7M	n/a	n/a
Iron Wolf Studio	$0.6M	n/a	n/a
Vrfabric	$0.5M	n/a	n/a
Scout Gaming Group	$0.5M	n/a	n/a
Live Motion Games	$0.5M	n/a	n/a
G-devs	$0.4M	n/a	n/a
Eneida Games	$0.4M	n/a	n/a
Drageus Games	$0.4M	n/a	n/a
Black Rose Projects	$0.4M	n/a	n/a
Qiiwi Games	$0.3M	n/a	n/a
Demolish Games	$0.2M	n/a	n/a
FSport	-$0.3M	n/a	n/a
TruGolf	-$2.9M	-0.1x	22.4x
GigaMedia	-$17.3M	n/a	n/a
DON'T NOD	-$17.9M	-1.4x	3.7x
Actoz Soft Co	-$74.8M	n/a	n/a
MacroWell OMG Digital Entertainment	-$117M	n/a	n/a
Sohu	-$365M	-0.6x	20.8x