Kalkulacja wyceny (mln)
Wartość firmy (EV)	-
Dług netto	-
Gotówka	-
Udziały mniejszościowe	-
Ilość akcji	-
Wartość godziwa firmy	-
Wartość godziwa akcji	Brak danych

Kalkulacja WACC - koszt kapitału
Stopa wolna od ryzyka	-
Premia rynkowa	-
Beta	-
Udział kapitału własnego	-
Udział długu	-
Koszt kapitału własnego	-
Koszt długu	-
WACC	-

Brak modelowania Monte Carlo

Metoda mnożnikowa – opiera się na porównaniu mnożników firm z branży, w której działa wyceniana spółka (np. EV/EBITDA, P/E, P/BV). Metoda ta bardzo dobrze odzwierciedla bieżący stan rynku, wymaga mniejszej liczby założeń oraz jest prostsza w zastosowaniu. Do jej wad można zaliczyć dużą podatność wyceny na zmienność cen porównywanych spółek, subiektywny dobór porównywalnych firm oraz uproszczenie obrazu spółki prowadzące do pominięcia bardzo istotnych parametrów (np. przewaga konkurencyjna, tempo wzrostu, poziom rentowności, strukturę zadłużenia).

	EV/EBITDA TTM	P/E TTM	P/B TTM
Mediana dla branży	14.7	21.2	1.6
Capcom Co., Ltd.	48.7	64.3	9.1
Mediana / Capcom Co., Ltd.	0.3	0.3	0.2

---

Pozostałe spółki z branży Electronic Gaming & Multimedia

Nazwa firmy	Symbol	Kapitalizacja (mln $)	EV/EBITDA	P/E	P/B	Giełda
Kaiser (China) Culture Co., LTD	002425.SZ	428	-6.7	-6.0	1.1	Shenzhen
37 Interactive Entertainment Network Technology Group Co., Ltd.	002555.SZ	5,154	13.0	14.2	2.7	Shenzhen
Boyaa Interactive International Limited	0434.HK	455	2.9	3.4	1.3	HKSE
Ncsoft Corporation	036570.KS	2,773	20.3	39.5	1.2	KSE
Tianyu Digital Technology (Dalian) Group Co., Ltd.	002354.SZ	1,401	-98.3	-80.7	8.3	Shenzhen
IGG Inc	0799.HK	615	9.4	8.3	1.5	HKSE
CMGE Technology Group Limited	0302.HK	177	-2.6	-0.6	0.3	HKSE
YOOZOO Interactive Co., Ltd.	002174.SZ	1,491	-39.0	-26.4	2.4	Shenzhen
NetDragon Websoft Holdings Limited	0777.HK	723	5.0	16.3	0.9	HKSE
Giant Network Group Co., Ltd.	002558.SZ	5,064	29.5	27.3	3.0	Shenzhen
Kingnet Network Co., Ltd.	002517.SZ	4,956	21.7	21.5	5.1	Shenzhen
11 bit studios S.A.	11B.WA	144	24.5	76.6	2.3	Warsaw Stock Exchange
Koei Tecmo Holdings Co., Ltd.	3635.T	5,128	24.9	19.7	3.9	Tokyo
XD Inc.	2400.HK	2,825	23.1	25.0	8.1	HKSE
GOLFZON Co., Ltd.	215000.KQ	300	2.6	8.2	0.9	KOSDAQ
GuangZhou Wahlap Technology Corporation Limited	301011.SZ	571	28.5	52.0	5.2	Shenzhen
USERJOY Technology Co.,Ltd.	3546.TWO	192	15.1	19.5	3.5	Taipei Exchange
mixi, Inc.	2121.T	1,529	9.7	13.0	1.3	Tokyo
Wayi International Digital Entertainment Co., Ltd.	3086.TWO	139	316.6	1,093.1	12.7	Taipei Exchange
NHN Corporation	181710.KS	771	1.8	-7.8	0.7	KSE
Akatsuki Inc.	3932.T	303	16.8	26.5	1.1	Tokyo
Kunlun Tech Co., Ltd.	300418.SZ	5,751	-17.9	-18.7	3.0	Shenzhen
Aiming Inc.	3911.T	86	34.7	33.9	2.0	Tokyo
International Games System Co.,Ltd.	3293.TWO	8,282	21.0	25.5	22.6	Taipei Exchange
KRAFTON, Inc.	259960.KS	11,958	7.5	12.9	2.5	KSE
Netmarble Corporation	251270.KS	3,687	24.5	193.0	0.9	KSE
COLOPL, Inc.	3668.T	465	-48.2	-37.5	1.0	Tokyo
Zhejiang Jinke Tom Culture Industry Co., LTD.	300459.SZ	2,682	-23.7	-21.8	9.5	Shenzhen
DeNA Co., Ltd.	2432.T	2,090	9.6	12.5	1.2	Tokyo
DoubleUGames Co., Ltd.	192080.KS	912	4.3	6.2	1.0	KSE
GREE, Inc.	3632.T	616	39.8	37.9	0.9	Tokyo
NEXON Co., Ltd.	3659.T	16,256	14.7	18.8	2.4	Tokyo
Kingsoft Corporation Limited	3888.HK	7,243	13.8	34.4	2.4	HKSE
Shenzhen Zqgame Co., Ltd	300052.SZ	352	-53.9	-47.2	6.4	Shenzhen
Zengame Technology Holding Limited	2660.HK	298	5.5	5.0	0.8	HKSE
BAIOO Family Interactive Limited	2100.HK	184	-52.6	-48.9	0.9	HKSE
iDreamSky Technology Holdings Limited	1119.HK	184	-1.2	-2.3	0.9	HKSE
Chinese Gamer International Corporation	3083.TWO	105	58.5	81.3	2.4	Taipei Exchange
gumi Inc.	3903.T	254	-12.2	-10.4	2.0	Tokyo
Hangzhou Shunwang Technology Co,Ltd	300113.SZ	1,726	36.8	45.0	5.3	Shenzhen
X-Legend Entertainment Co., Ltd.	4994.TW	214	25.3	27.0	5.0	Taiwan
Gamania Digital Entertainment Co., Ltd.	6180.TWO	438	5.3	7.0	2.2	Taipei Exchange
Gamesparcs Co.,Ltd.	6542.TWO	85	42.2	50.4	2.9	Taipei Exchange
Bank of Innovation,Inc.	4393.T	315	43.5	82.5	9.2	Tokyo
FriendTimes Inc.	6820.HK	241	-389.5	-36.2	1.5	HKSE
Soft-World International Corporation	5478.TWO	542	15.4	14.3	1.8	Taipei Exchange
Fun Yours Technology Co.,Ltd.	6482.TWO	50	14.9	16.0	3.6	Taipei Exchange
GungHo Online Entertainment, Inc.	3765.T	1,035	14.8	17.3	1.3	Tokyo
MacroWell OMG Digital Entertainment Co., Ltd.	3687.TWO	75	6.7	31.8	1.5	Taipei Exchange
CRI Middleware Co., Ltd.	3698.T	55	14.9	17.9	1.9	Tokyo
Nihon Falcom Corporation	3723.T	84	28.1	22.5	1.2	Tokyo
Sega Sammy Holdings Inc.	6460.T	4,771	9.7	16.9	2.0	Tokyo
coly Inc.	4175.T	70	-26.1	-18.4	1.9	Tokyo
Hangzhou Electronic Soul Network Technology Co., Ltd.	603258.SS	808	172.8	-279.2	1.8	Shanghai
Softstar Entertainment Inc.	6111.TWO	169	6.0	64.1	2.4	Taipei Exchange
Drecom Co.,Ltd.	3793.T	106	-23.3	-15.0	3.3	Tokyo
Homeland Interactive Technology Ltd.	3798.HK	191	-12.8	-17.1	0.7	HKSE
G-bits Network Technology (Xiamen) Co., Ltd.	603444.SS	2,841	16.8	20.5	3.9	Shanghai
Bloober Team SA	6BO.SG	155	18.3	83.6	0.0	Stuttgart
NetEase, Inc.	9999.HK	84,725	20.4	20.8	4.5	HKSE
Acer Gaming Inc.	6908.TWO	65	36.0	40.1	1.7	Taipei Exchange
Marvelous Inc.	7844.T	209	14.4	37.2	1.2	Tokyo
Konami Group Corporation	9766.T	20,798	23.8	40.5	6.3	Tokyo
CD Projekt S.A.	7CD.F	7,561	52.4	62.5	10.7	Frankfurt
ZX Inc	9890.HK	871	97.4	-1,699.6	2.6	HKSE
Bilibili Inc.	9626.HK	8,594	-112.0	-46.0	4.4	HKSE
Nintendo Co., Ltd.	7974.T	103,701	61.5	55.8	5.7	Tokyo
Archosaur Games Inc.	9990.HK	168	-5.2	-4.0	0.5	HKSE
Capcom Co., Ltd.	9697.T	13,746	31.3	41.6	8.9	Tokyo
Square Enix Holdings Co., Ltd.	9684.T	8,771	35.0	52.3	3.8	Tokyo
Azerion Group N.V.	AZRN.AS	185	-3.4	-4.7	4.0	Amsterdam
Pullup Entertainment Société anonyme	ALPUL.PA	195	0.1	10.5	0.9	Paris
Atari SA	ALATA.PA	75	-68.7	-4.6	232.3	Paris
Bloober Team SA	BLO.WA	154	21.8	55.9	4.4	Warsaw Stock Exchange
CD Projekt S.A.	CDR.WA	7,537	52.5	58.7	9.8	Warsaw Stock Exchange
Bragg Gaming Group Inc.	BRAG	106	7.0	-16.9	1.2	NASDAQ Global Select
Bragg Gaming Group Inc.	BRAG.TO	107	6.6	-17.2	1.2	Toronto Stock Exchange
Bilibili Inc.	BILI	8,843	78.1	-102.6	4.3	NASDAQ Global Select
Digital Bros S.p.A.	DIB.MI	230	4.6	-89.6	1.6	Milan
CI Games S.A.	CIG.WA	116	9.5	-58.3	2.6	Warsaw Stock Exchange
Creepy Jar S.A.	CRJ.WA	81	17.7	18.7	2.8	Warsaw Stock Exchange
Devolver Digital, Inc.	DEVO.L	148	97.8	-19.4	0.8	London Stock Exchange
DoubleDown Interactive Co., Ltd.	DDI	466	5.1	80.4	10.9	NASDAQ Global Select
Frontier Developments plc	FDEV.L	159	3.6	7.4	1.4	London Stock Exchange
G5 Entertainment AB (publ)	G5EN.ST	92	8.9	8.9	1.5	Stockholm Stock Exchange
Enad Global 7 AB (publ)	EG7.ST	122	3.1	-5.0	0.3	Stockholm Stock Exchange
Embracer Group AB (publ)	EMBRAC-B.ST	2,472	89.6	-7.6	2.9	Stockholm Stock Exchange
Electronic Arts Inc.	EA	39,374	21.4	36.9	6.5	NASDAQ Global Select
Huuuge, Inc.	HUG.WA	275	4.9	4.1	1.5	Warsaw Stock Exchange
GD Culture Group Limited	GDC	56	-6.3	-3.5	-108.5	NASDAQ Capital Market
Gravity Co., Ltd.	GRVY	435	8.4	7.0	1.0	NASDAQ Global Market
GDEV Inc.	GDEV	296	7.9	7.5	-2.9	NASDAQ Global Market
Golden Matrix Group, Inc.	GMGI	249	33.2	-171.7	2.3	NASDAQ Capital Market
Nacon S.A.	NACON.PA	80	-3.4	4.0	0.2	Paris
Modern Times Group MTG AB (publ)	MTG-B.ST	1,415	8.4	-118.6	1.1	Stockholm Stock Exchange
PLAYSTUDIOS Inc	MYPSW	173	7.5	-5.6	0.7	NASDAQ Global Market
PLAYSTUDIOS, Inc.	MYPS	170	7.5	-5.6	0.7	NASDAQ Global Market
Modern Times Group MTG AB (publ)	MTG-A.ST	1,449	7.6	-116.9	1.1	Stockholm Stock Exchange
PCF Group Spólka Akcyjna	PCF.WA	55	-2.8	-2.1	0.5	Warsaw Stock Exchange
NetEase, Inc.	NTES	86,344	18.8	18.8	4.2	NASDAQ Global Select
Nazara Technologies Limited	NAZARA.NS	1,342	56.0	126.4	3.6	National Stock Exchange of India
Nazara Technologies Limited	NAZARA.BO	1,343	56.0	126.4	3.6	Bombay Stock Exchange
PlayWay S.A.	PLW.WA	572	9.5	12.3	5.1	Warsaw Stock Exchange
Paradox Interactive AB (publ)	PDX.ST	2,130	16.0	36.1	6.9	Stockholm Stock Exchange
Remedy Entertainment Oyj	REMEDY.HE	230	-109.9	-39.8	2.8	Helsinki
Roblox Corporation	RBLX	71,298	-114.6	-80.0	226.5	New York Stock Exchange
Playtika Holding Corp.	PLTK	1,765	-0.6	12.8	-15.2	NASDAQ Global Select
Stillfront Group AB (publ)	SF.ST	384	0.0	-0.5	0.5	Stockholm Stock Exchange
Snail, Inc. Class A Common Stock	SNAL	50	-1.6	-0.1	0.0	NASDAQ Global Market
Sohu.com Limited	SOHU	380	-5.8	-3.9	0.4	NASDAQ Global Select
Skillz Inc.	SKLZ	122	-4.6	-3.1	0.7	New York Stock Exchange
Ten Square Games S.A.	TEN.WA	143	6.9	7.8	2.2	Warsaw Stock Exchange
Team17 Group plc	TM17.L	518	13.6	-1,292.8	1.5	London Stock Exchange
Ubisoft Entertainment SA	UBI.PA	1,559	-0.4	-21.7	0.7	Paris
TruGolf Holdings, Inc.	TRUG	232	-52.7	-7.7	-14.5	NASDAQ Global Market
Take-Two Interactive Software, Inc.	TTWO	43,142	-11.6	-9.6	20.1	NASDAQ Global Select
Bushiroad Inc.	7803.T	360	14.7	25.3	2.3	Tokyo