🚀 VC round data is live in beta, check it out!
Marvelous Valuation Multiples
Discover revenue and EBITDA valuation multiples for Marvelous and similar public comparables like MNC Asia Holding, CI Games, Inkeverse Group, Frontier Developments and more.
Marvelous Overview
About Marvelous
Marvelous Inc is a Japanese technology company that engages in planning, developing, and selling online games, consumer game software, and audio-visual content. The company's segments include online business, which develops and operates online games and applications, focusing on social games for social networking sites; consumer business, which develops and sells home game software and commercial equipment for amusement facilities; and music video business, which produces and operates music and video contents with a focus on animation.
Founded
1997
HQ
Employees
568
Website
Financials (LTM)
EV
$125M
Marvelous Financials
Marvelous reported last 12-month revenue of $233M.
In the same LTM period, Marvelous generated $11M in net income.
Revenue (LTM)
Marvelous P&L
In the most recent fiscal year, Marvelous reported revenue of $189M and EBITDA of $22M.
Marvelous expects next 12-month revenue of XXX and NTM EBITDA of XXX
| LTM | NTM | Last FY | FY 2026 | FY 2027 | FY 2028 | |
|---|---|---|---|---|---|---|
| Revenue | $233M | XXX | $189M | XXX | XXX | XXX |
| Gross Profit | — | XXX | $82M | XXX | XXX | XXX |
| Gross Margin | — | XXX | 43% | XXX | XXX | XXX |
| EBITDA | — | XXX | $22M | XXX | XXX | XXX |
| EBITDA Margin | — | XXX | 12% | XXX | XXX | XXX |
| EBIT Margin | 7% | XXX | 6% | XXX | XXX | XXX |
| Net Profit | $11M | XXX | $6M | XXX | XXX | XXX |
| Net Margin | 5% | XXX | 3% | XXX | XXX | XXX |
Financial data powered by Morningstar, Inc.
Marvelous Stock Performance
Marvelous has current market cap of $183M, and enterprise value of $125M.
Market Cap Evolution
Marvelous' stock price is $3.02.
| EV | Market Cap | Price 1D | Price 1M | Price 3M | Price 12M | EPS |
|---|---|---|---|---|---|---|
| $125M | $183M | 0.3% | XXX | XXX | XXX | $0.09 |
Benchmark Trading Valuation Multiples by Industry
Sign up to access valuation multiples like growth-adjusted P/E, Rule of 40, next 12-month EV/Revenue, EBITDA multiples by industry, consensus analyst estimates and many more.
Start Free TrialMarvelous Valuation Multiples
Marvelous trades at 0.5x EV/Revenue multiple, and 5.7x EV/EBITDA.
EV / Revenue (LTM)
Marvelous Financial Valuation Multiples
As of April 20, 2026, Marvelous has market cap of $183M and EV of $125M.
Equity research analysts estimate Marvelous' 2025E EV/Revenue multiple at XXX and 2025E EV/EBITDA multiple at XXX
Marvelous has a P/E ratio of 16.4x.
| LTM | NTM | Last FY | FY 2026 | FY 2027 | FY 2028 | |
|---|---|---|---|---|---|---|
| Market cap (current) | $183M | XXX | $183M | XXX | XXX | XXX |
| EV (current) | $125M | XXX | $125M | XXX | XXX | XXX |
| EV/Revenue | 0.5x | XXX | 0.7x | XXX | XXX | XXX |
| EV/EBITDA | — | XXX | 5.7x | XXX | XXX | XXX |
| EV/EBIT | 8.1x | XXX | 10.2x | XXX | XXX | XXX |
| EV/Gross Profit | — | XXX | 1.5x | XXX | XXX | XXX |
| P/E | 16.4x | XXX | 33.1x | XXX | XXX | XXX |
| EV/FCF | — | XXX | (5.6x) | XXX | XXX | XXX |
Valuation data powered by FactSet, Inc. and Morningstar, Inc.
Verified Marvelous Valuation Multiples
Access all public comps and forward-looking valuation multiples like EV/Revenue in 2027, based on consensus analyst estimates. Powered by FactSet and Morningstar.
Marvelous Margins & Growth Rates
Marvelous' revenue in the last 12 month declined by (8%).
Marvelous' revenue per employee in the last FY averaged $0.3M, while opex per employee averaged $0.1M for the same period.
Marvelous Operational Valuation Multiples
| LTM | NTM | Last FY | FY 2026 | FY 2027 | FY 2028 | |
|---|---|---|---|---|---|---|
| Revenue Growth | (8%) | XXX | 24% | XXX | XXX | XXX |
| EBITDA Margin | — | XXX | 12% | XXX | XXX | XXX |
| EBITDA Growth | — | XXX | 24% | XXX | XXX | XXX |
| Revenue per Employee | — | XXX | $0.3M | XXX | XXX | XXX |
| Opex per Employee | — | XXX | $0.1M | XXX | XXX | XXX |
| Opex to Revenue | — | XXX | 37% | XXX | XXX | XXX |
Valuation data powered by FactSet, Inc. and Morningstar, Inc.
Marvelous Public Comps
See public comps and valuation multiples for other Gaming - Console & PC and Gaming - Mobile comps.
| EV/Revenue | EV/EBITDA | |||||
|---|---|---|---|---|---|---|
| LTM | 2026E | 2027E | LTM | 2026E | 2027E | |
| Marvelous | XXX | XXX | XXX | XXX | XXX | XXX |
| MNC Asia Holding | XXX | XXX | XXX | XXX | XXX | XXX |
| CI Games | XXX | XXX | XXX | XXX | XXX | XXX |
| Inkeverse Group | XXX | XXX | XXX | XXX | XXX | XXX |
| Frontier Developments | XXX | XXX | XXX | XXX | XXX | XXX |
| Ten Square Games | XXX | XXX | XXX | XXX | XXX | XXX |
| XXXXXXXX | XXX | XXX | XXX | XXX | XXX | XXX |
| XXXXXXXX | XXX | XXX | XXX | XXX | XXX | XXX |
Valuation data powered by FactSet, Inc.
Marvelous M&A Activity
Marvelous acquired XXX companies to date.
Last acquisition by Marvelous was on XXXXXXXX, XXXXX. Marvelous acquired XXXXXXXX for XXX (EV/Revenue multiple of XXX).
Latest Acquisitions by Marvelous
| Acquired Company | Valuation | EV/Revenue | EV/EBITDA |
|---|---|---|---|
| XXXXXXXXXXXX | XXX | XXX | XXX |
| XXXXXXXXXXXX | XXX | XXX | XXX |
| XXXXXXXXXXXX | XXX | XXX | XXX |
| XXXXXXXXXXXX | XXX | XXX | XXX |
| XXXXXXXXXXXX | XXX | XXX | XXX |
Get Verified M&A Valuation Multiples
Sign up to see revenue and EBITDA valuation multiples for 150K+ M&A deals.
Start Free TrialMarvelous Investment Activity
Marvelous invested in XXX companies to date.
Marvelous made its latest investment on XXXXXXXX, XXXXX. Marvelous invested in XXXXXXXX for XXX (EV/Revenue multiple of XXX).
Latest Investments by Marvelous
| Company | Valuation | EV/Revenue | EV/EBITDA |
|---|---|---|---|
| XXXXXXXXXXXX | XXX | XXX | XXX |
| XXXXXXXXXXXX | XXX | XXX | XXX |
| XXXXXXXXXXXX | XXX | XXX | XXX |
| XXXXXXXXXXXX | XXX | XXX | XXX |
| XXXXXXXXXXXX | XXX | XXX | XXX |
Benchmark 350K+ Funding Rounds and Disclosed VC Valuation Multiples
Sign up to see data on 350K+ funding rounds and disclosed revenue and EBITDA valuation multiples, from seed, through growth stage, to pre-IPO.
Start Free TrialAbout Marvelous
| When was Marvelous founded? | Marvelous was founded in 1997. |
| Where is Marvelous headquartered? | Marvelous is headquartered in Japan. |
| How many employees does Marvelous have? | As of today, Marvelous has over 568 employees. |
| Is Marvelous publicly listed? | Yes, Marvelous is a public company listed on Tokyo Stock Exchange. |
| What is the stock symbol of Marvelous? | Marvelous trades under 7844 ticker. |
| When did Marvelous go public? | Marvelous went public in 2005. |
| Who are competitors of Marvelous? | Marvelous main competitors are MNC Asia Holding, CI Games, Inkeverse Group, Frontier Developments. |
| What is the current market cap of Marvelous? | Marvelous' current market cap is $183M. |
| What is the current revenue of Marvelous? | Marvelous' last 12 months revenue is $233M. |
| What is the current revenue growth of Marvelous? | Marvelous revenue growth (NTM/LTM) is (8%). |
| What is the current EV/Revenue multiple of Marvelous? | Current revenue multiple of Marvelous is 0.5x. |
| Is Marvelous profitable? | Yes, Marvelous is net-income-positive (as of the last 12 months). |
| What is the current net income of Marvelous? | Marvelous' last 12 months net income is $11M. |
Start Your
Free Trial Today
Try Multiples for free for 3 days. Got questions or need a demo? Schedule a call with us below.