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/Revenue	EV/EBITDA
Microsoft	$3.32T	12.1x	21.7x
Nintendo	$81.9B	9.4x	38.2x
Roblox	$51.3B	10.9x	56.0x
NetEase	$49.5B	3.3x	10.7x
Take-Two Interactive	$42.8B	7.3x	46.6x
Electronic Arts	$38.5B	5.2x	15.2x
Konami	$16.1B	5.5x	17.6x
Capcom	$10.7B	9.0x	21.6x
Krafton	$9.4B	4.5x	9.5x
International Games System	$7.8B	11.8x	34.1x
NEXON	$6.7B	2.2x	7.4x
CD Projekt	$6.1B	25.2x	53.0x
Square Enix	$5.5B	2.4x	16.2x
Koei Tecmo	$4.9B	8.5x	20.7x
Kingnet Network	$4.5B	5.9x	16.7x
Sega Sammy Holdings	$4.3B	1.4x	9.6x
Giant Network Group Co.	$3.6B	8.4x	19.6x
Kingsoft	$3.5B	2.3x	6.6x
Embracer Group	$3.4B	1.3x	4.6x
Ubisoft	$3.3B	1.5x	3.9x
MSI	$3.1B	0.5x	9.6x
Oriental Pearl Group	$2.5B	2.3x	8.3x
Paradox Interactive	$2.1B	8.6x	13.4x
XD	$1.9B	2.7x	13.0x
Alpha	$1.9B	4.9x	49.9x
G-bits	$1.9B	3.5x	10.1x
Shift Up	$1.8B	9.8x	13.7x
Hangzhou Shunwang Tech	$1.7B	6.4x	35.9x
Dalian Group	$1.6B	6.9x	391.0x
PearlAbyss	$1.4B	4.7x	34.4x
NCsoft	$1.3B	1.1x	26.6x
YOOZOO Games	$1.1B	n/a	n/a
Kakao Games	$1.1B	2.3x	20.4x
NetDragon Websoft Hldgs	$632M	0.8x	3.7x
GuangZhou Wahlap Tech	$540M	3.7x	18.3x
Wemade	$530M	1.0x	12.8x
Bingchuan Network	$524M	n/a	n/a
Hangzhou Electronic Soul	$500M	4.8x	21.3x
PlayWay	$470M	5.6x	10.9x
Xun You Network	$455M	n/a	n/a
Everplay Group	$445M	2.0x	7.5x
Azerion Group	$435M	0.7x	7.0x
Boyaa Interactive	$399M	n/a	n/a
Gamania Digital	$397M	n/a	n/a
ZQGame	$345M	n/a	n/a
iDreamSky Tech Holdings	$336M	1.6x	n/a
Pullup Entertainment	$326M	0.8x	2.1x
Guangxi Xinxunda	$293M	n/a	n/a
GOLFZON Gold	$262M	n/a	n/a
Remedy Entertainment	$261M	4.1x	28.8x
DoubleUGames	$245M	0.5x	1.3x
GOLFZON	$229M	0.5x	2.2x
Digital Bros	$229M	1.8x	3.2x
Softstar Entertainment	$213M	n/a	n/a
Nacon	$206M	1.1x	3.0x
Soft-World	$206M	n/a	n/a
UserJoy	$192M	4.2x	n/a
Neowiz	$171M	0.6x	4.4x
X-LEGEND	$158M	n/a	n/a
NHN Entertainment	$157M	0.1x	1.8x
Bloober Team	$155M	n/a	n/a
JoyCity	$141M	n/a	n/a
11 bit studios	$138M	3.2x	5.1x
Wayi International	$136M	n/a	n/a
Atari	$122M	n/a	n/a
Marvelous	$107M	0.5x	n/a
7ROAD	$104M	n/a	n/a
CI Games	$104M	4.5x	64.3x
Frontier Developments	$90.4M	0.8x	6.8x
Chinese Gamer	$88.7M	n/a	n/a
Devolver Digital	$88.3M	0.8x	13.1x
PCF Group	$86.1M	n/a	n/a
GungHo Online	$80.8M	0.1x	0.7x
Enad Global 7	$73.0M	0.4x	2.0x
Aiming	$66.6M	0.6x	n/a
Fun Yours Technology Co	$56.2M	n/a	n/a
Creepyjar	$48.4M	5.2x	10.1x
Maximum Entertainment	$47.9M	n/a	n/a
Acer Gaming	$47.3M	n/a	n/a
Gala	$46.0M	n/a	n/a
Artifex Mundi	$45.8M	1.7x	4.8x
GRAVITY Co.	$45.6M	n/a	n/a
Snail	$42.0M	0.5x	19.5x
ITOXI	$33.5M	n/a	n/a
Happytuk Co	$30.8M	n/a	n/a
Astro	$30.2M	n/a	n/a
Aeria	$30.1M	0.2x	n/a
Skonec	$28.8M	n/a	n/a
Trophy Games	$28.6M	n/a	n/a
Forever Entertainment	$27.1M	n/a	n/a
Ghost Studio	$26.2M	n/a	n/a
Polski Holding Rozwoju	$24.5M	n/a	n/a
Extreme Co	$24.5M	n/a	n/a
Polska Grupa Militarna	$24.4M	n/a	n/a
Beno TNR	$23.2M	n/a	n/a
Nexteq	$22.6M	0.3x	3.7x
5th Planet Games	$22.4M	n/a	n/a
All In Games	$21.0M	n/a	n/a
PlaySide Studios	$20.9M	0.6x	-6.1x
Playwith Korea	$20.0M	n/a	n/a
Games Operators	$19.1M	n/a	n/a
Render Cube	$18.5M	n/a	n/a
Envar Holding	$17.4M	n/a	n/a
One More Level	$17.2M	n/a	n/a
Starbreeze	$16.5M	0.8x	1.6x
Beyond Frames	$16.2M	0.9x	7.4x
EMB Mission Bound	$16.1M	n/a	n/a
Gaming Factory	$14.7M	n/a	n/a
Nihon Falcom	$14.4M	n/a	n/a
Farm 51	$14.3M	n/a	n/a
Big Cheese Studio	$12.0M	n/a	n/a
Sonka	$11.4M	n/a	n/a
CAVE Interactive	$11.1M	1.0x	n/a
Ultimate Games	$10.7M	n/a	n/a
Mgame	$10.6M	n/a	n/a
Frozen Way	$9.8M	n/a	n/a
T3 Entertainment	$9.2M	n/a	n/a
Movie Games	$8.7M	n/a	n/a
Ice Code Games	$7.7M	n/a	n/a
TruGolf	$7.7M	0.4x	n/a
Gamivo	$7.4M	n/a	n/a
Fragbite Group	$6.9M	n/a	n/a
Dark Point Games	$6.4M	n/a	n/a
Drago Entertainment	$6.1M	n/a	n/a
Nitro Games	$6.1M	0.5x	2.7x
Lichthund	$5.8M	n/a	n/a
Star Vault	$5.7M	n/a	n/a
Safe Lane Gaming	$5.7M	n/a	n/a
Edyoutec	$5.6M	n/a	n/a
ManyDev Studio	$5.2M	n/a	n/a
Vivid Games	$5.2M	n/a	n/a
Starward Industries	$5.1M	n/a	n/a
Adventure Box Tech	$4.7M	n/a	n/a
Kinda Brave Entertainment	$4.6M	12.2x	-4.8x
Noobz From Poland	$4.6M	n/a	n/a
Arts Alliance	$4.3M	n/a	n/a
Pyramid Games	$4.0M	n/a	n/a
Madmind Studio	$3.8M	n/a	n/a
Carbon Studio	$3.6M	n/a	n/a
Thunderful Group	$3.6M	0.1x	-1.7x
Nippon Ichi Software	$3.3M	n/a	n/a
Play2Chill	$3.0M	n/a	n/a
ECC Games	$2.8M	n/a	n/a
Varsav Game Studios	$2.7M	n/a	n/a
Qubicgames	$2.6M	n/a	n/a
Megapixel Studio	$2.6M	n/a	n/a
VR Factory Games	$2.5M	n/a	n/a
Red Square Games	$2.5M	n/a	n/a
Intermarum	$2.3M	n/a	n/a
Gamehunters	$2.2M	n/a	n/a
Tech Robotics	$2.2M	n/a	n/a
Plot Twist	$2.2M	n/a	n/a
Jujubee	$2.2M	n/a	n/a
Road Studio	$1.9M	n/a	n/a
Simfabric	$1.9M	n/a	n/a
Simteract	$1.9M	n/a	n/a
Ovid Works	$1.9M	n/a	n/a
Munar	$1.9M	n/a	n/a
Console Labs	$1.8M	n/a	n/a
Image Power	$1.8M	n/a	n/a
Kool2play	$1.8M	n/a	n/a
Longterm Games	$1.8M	n/a	n/a
Proguns Group	$1.8M	n/a	n/a
Jumpgate	$1.7M	0.2x	7.3x
Gold Town Games	$1.6M	n/a	n/a
7Levels	$1.5M	n/a	n/a
Baked Games	$1.5M	n/a	n/a
FSport	$1.3M	n/a	n/a
Draw Distance	$1.3M	n/a	n/a
Game Chest Gr	$1.3M	n/a	n/a
Immersion Games	$1.3M	n/a	n/a
Scout Gaming Group	$1.2M	n/a	n/a
Freemind	$1.2M	n/a	n/a
Klabater	$1.1M	n/a	n/a
Duality	$1.0M	n/a	n/a
Space Fox Games	$1.0M	n/a	n/a
G-devs	$0.9M	n/a	n/a
T Bull	$0.9M	n/a	n/a
CreativeForge Games	$0.9M	n/a	n/a
Uf Games	$0.9M	n/a	n/a
Examobile	$0.9M	n/a	n/a
Atomic Jelly	$0.8M	n/a	n/a
Dust	$0.8M	n/a	n/a
Art Games Studio	$0.8M	n/a	n/a
Drageus Games	$0.7M	n/a	n/a
Vrfabric	$0.6M	n/a	n/a
Black Rose Projects	$0.6M	n/a	n/a
Detalion Games	$0.6M	n/a	n/a
Qiiwi Games	$0.5M	n/a	n/a
Eneida Games	$0.5M	n/a	n/a
SOZAP	$0.5M	n/a	n/a
Windlands Interactive	$0.5M	n/a	n/a
Live Motion Games	$0.5M	n/a	n/a
Moonlit	$0.4M	n/a	n/a
Iron Wolf Studio	$0.3M	n/a	n/a
Demolish Games	$0.2M	n/a	n/a
Incuvo	-$0.7M	n/a	n/a
Webzen	-$15.2M	-0.1x	-0.4x
GigaMedia	-$18.9M	n/a	n/a
DON'T NOD	-$23.4M	-3.4x	3.4x
Actoz Soft	-$69.1M	n/a	n/a
MacroWell OMG Digital Entertainment	-$81.1M	n/a	n/a
Sohu	-$546M	-0.9x	6.9x