PlaySide Studios Valuation

Q: What is the Fair Price of QJ9 when looking at its future cash flows? For this estimate we use a Discounted Cash Flow model.

QJ9 (€0.27) is trading below our estimate of [[fair value]] (€0.29)

Is QJ9 undervalued compared to its fair value, analyst forecasts and its price relative to the market?

Valuation Score

3/6

Valuation Score 3/6

Below Fair Value
Significantly Below Fair Value
Price-To-Earnings vs Peers
Price-To-Earnings vs Industry
Price-To-Earnings vs Fair Ratio
Analyst Forecast

Share Price vs Fair Value

What is the Fair Price of QJ9 when looking at its future cash flows? For this estimate we use a Discounted Cash Flow model.

Below Fair Value: QJ9 (€0.27) is trading below our estimate of fair value (€0.29)

Significantly Below Fair Value: QJ9 is trading below fair value, but not by a significant amount.

Key Valuation Metric

Which metric is best to use when looking at relative valuation for QJ9?

Key metric: As QJ9 is profitable we use its Price-To-Earnings Ratio for relative valuation analysis.

The above table shows the Price to Earnings ratio for QJ9. This is calculated by dividing QJ9's market cap by their current earnings.
What is QJ9's PE Ratio?
PE Ratio	16.7x
Earnings	AU$11.31m
Market Cap	AU$188.52m

QJ9 key valuation metrics and ratios. From Price to Earnings, Price to Sales and Price to Book to Price to Earnings Growth Ratio, Enterprise Value and EBITDA.
Key Statistics
Enterprise Value/Revenue	2.4x
Enterprise Value/EBITDA	12.6x
PEG Ratio	0.8x

Price to Earnings Ratio vs Peers

How does QJ9's PE Ratio compare to its peers?

The above table shows the PE ratio for QJ9 vs its peers. Here we also display the market cap and forecasted growth for additional consideration.
Company	Forward PE	Estimated Growth	Market Cap
Peer Average	11.5x
EDL Edel SE KGaA	7.8x	9.7%	€96.2m
BST Bastei Lübbe	12.1x	0.1%	€129.4m
BVB Borussia Dortmund GmbH Kommanditgesellschaft auf Aktien	n/a	81.1%	€351.6m
YOC YOC	14.5x	20.1%	€54.6m
QJ9 PlaySide Studios	16.7x	20.8%	€188.5m

Price-To-Earnings vs Peers: QJ9 is expensive based on its Price-To-Earnings Ratio (16.7x) compared to the peer average (-4.9x).

Price to Earnings Ratio vs Industry

How does QJ9's PE Ratio compare vs other companies in the European Entertainment Industry?

3 Companies	Price / Earnings	Estimated Growth	Market Cap

3 Companies		Estimated Growth	Market Cap

No more companies

Price-To-Earnings vs Industry: QJ9 is expensive based on its Price-To-Earnings Ratio (16.7x) compared to the European Entertainment industry average (12.8x).

Price to Earnings Ratio vs Fair Ratio

What is QJ9's PE Ratio compared to its Fair PE Ratio? This is the expected PE Ratio taking into account the company's forecast earnings growth, profit margins and other risk factors.

QJ9 PE Ratio vs Fair Ratio.
Fair Ratio
Current PE Ratio	16.7x
Fair PE Ratio	16.9x

Price-To-Earnings vs Fair Ratio: QJ9 is good value based on its Price-To-Earnings Ratio (16.7x) compared to the estimated Fair Price-To-Earnings Ratio (16.9x).

Analyst Price Targets

What is the analyst 12-month forecast and do we have any statistical confidence in the consensus price target?

The above table shows the analyst QJ9 forecast and predictions for the stock price in 12 month’s time.
Date	Share Price	Average 1Y Price Target	Dispersion	High	Low	1Y Actual price	Analysts
Current	€0.27	€0.50 +87.4%	7.6%	€0.55	€0.46	n/a	3
Nov ’25	€0.28	€0.50 +82.0%	7.6%	€0.55	€0.46	n/a	3
Oct ’25	€0.35	€0.62 +77.3%	2.3%	€0.64	€0.61	n/a	3
Sep ’25	€0.33	€0.62 +89.2%	2.3%	€0.64	€0.61	n/a	3
Aug ’25	€0.40	€0.63 +58.4%	2.3%	€0.64	€0.61	n/a	3
Jul ’25	€0.42	€0.63 +49.9%	2.3%	€0.64	€0.61	n/a	3
Jun ’25	€0.53	€0.63 +19.4%	2.3%	€0.64	€0.61	n/a	3
May ’25	€0.48	€0.56 +14.9%	2.6%	€0.58	€0.55	n/a	3
Apr ’25	€0.54	€0.56 +2.9%	2.6%	€0.58	€0.55	n/a	3
Mar ’25	€0.54	€0.56 +2.9%	2.6%	€0.58	€0.55	n/a	3
Feb ’25	€0.46	€0.52 +12.2%	4.8%	€0.55	€0.49	n/a	3
Jan ’25	€0.37	€0.47 +26.7%	6.1%	€0.49	€0.43	n/a	3
Dec ’24	€0.32	€0.46 +44.8%	6.1%	€0.48	€0.42	n/a	3
Nov ’24	€0.24	€0.45 +88.7%	5.5%	€0.48	€0.42	€0.28	3
Oct ’24	€0.27	€0.45 +66.3%	5.5%	€0.47	€0.42	€0.35	3
Sep ’24	€0.24	€0.45 +84.1%	5.5%	€0.47	€0.42	€0.33	3
Aug ’24	€0.31	€0.46 +49.1%	5.5%	€0.49	€0.43	€0.40	3
Jul ’24	€0.21	€0.42 +100.7%	3.4%	€0.43	€0.40	€0.42	3
Jun ’24	€0.22	€0.42 +89.8%	3.4%	€0.43	€0.40	€0.53	3
May ’24	€0.20	€0.41 +103.4%	3.4%	€0.42	€0.39	€0.48	3
Apr ’24	n/a	€0.46 0%	8.7%	€0.51	€0.41	€0.54	3
Mar ’24	n/a	€0.46 0%	8.7%	€0.51	€0.41	€0.54	3
Feb ’24	n/a	€0.51 0%	3.0%	€0.52	€0.49	€0.46	3
Jan ’24	n/a	€0.57 0%	2.7%	€0.58	€0.54	€0.37	3
Dec ’23	n/a	€0.57 0%	2.7%	€0.58	€0.55	€0.32	3
Nov ’23	n/a	€0.57 0%	2.7%	€0.58	€0.55	€0.24	3

Analyst Forecast: Target price is more than 20% higher than the current share price and analysts are within a statistically confident range of agreement.

Discover undervalued companies

Ten Square Games

zł494.1m

Provides mobile games worldwide.

1HQ

zł18.32

-0.8%

-7.2%

illumin Holdings

CA$89.0m

A technology company, provides digital media solutions in the United States, Canada, Europe, Latin America, and internationally.

K3S0

CA$1.16

-4.9%

19.0%

Ipsos

€1.9b

Through its subsidiaries, provides survey-based research services for companies and institutions in Europe, the Middle East, Africa, the Americas, and the Asia-Pacific.

IPZ

€44.54

-0.9%

-10.7%