Looks like there`s been an error while trying to load this page.
Our team has been notified but please contact us using the email support widget if the problem persists.
| Metrics | Range | Conclusion |
|---|---|---|
| Selected LTM P/E Multiple | -2.6x - -2.9x | -2.8x |
| Selected Fwd P/E Multiple | 5.0x - 5.5x | 5.3x |
| Fair Value | kr3.99 - kr4.41 | kr4.20 |
| Upside | 14.4% - 26.4% | 20.4% |
| Benchmarks | - | Full Ticker |
| Game Chest Group AB (publ) | - | NGM:GAMEC |
| AIK Fotboll AB (publ) | - | NGM:AIKB |
| Adventure Box Technology AB (publ) | - | OM:ADVBOX |
| Safe Lane Gaming AB (publ) | - | NGM:SLGB |
| Stillfront Group AB (publ) | - | OM:SF |
| Jumpgate AB | - | NGM:GATE |
| - | - | - |
| Select Price / LTM EPS Ratio | ||||||||
| Benchmark Companies | ||||||||
| GAMEC | AIK B | ADVBOX | SLG B | SF | GATE | |||
| NGM:GAMEC | NGM:AIKB | OM:ADVBOX | NGM:SLGB | OM:SF | NGM:GATE | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | NM- | NM- | NM- | NM- | NM- | NM- | ||
| 3Y CAGR | NM- | NM- | NM- | NM- | NM- | NM- | ||
| Latest Twelve Months | 60.4% | 80.0% | -125.3% | -12.1% | -105500.0% | 49.4% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | -50.5% | -4.2% | -851.2% | -272.2% | 2.0% | -64.6% | ||
| Prior Fiscal Year | -13.5% | -8.9% | -480.0% | -112.5% | 0.1% | -60.1% | ||
| Latest Fiscal Year | -5.3% | -1.5% | -2362.6% | -182.2% | -102.2% | -26.1% | ||
| Latest Twelve Months | -5.3% | -1.5% | -2362.6% | -218.0% | -102.2% | -26.1% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | 142.2x | 0.8x | -0.1x | -7.4x | 4.5x | -2.8x | ||
| Price / LTM Sales | 1.8x | 0.1x | 1.4x | 0.5x | 0.4x | 0.5x | ||
| LTM P/E Ratio | -34.2x | -8.5x | -0.1x | -0.2x | -0.4x | -1.8x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/E Ratio | -34.2x | -0.4x | -0.1x | |||||
| Historical LTM P/E Ratio | -6.4x | -2.2x | -1.8x | |||||
| Selected P/E Multiple | -2.6x | -2.8x | -2.9x | |||||
| (x) LTM Net Income | (18) | (18) | (18) | |||||
| (=) Equity Value | 47 | 49 | 52 | |||||
| (/) Shares Outstanding | 11.7 | 11.7 | 11.7 | |||||
| Implied Value Range | 4.01 | 4.22 | 4.43 | |||||
| FX Rate: SEK/SEK | 1.0 | 1.0 | 1.0 | Market Price | ||||
| Implied Value Range (Trading Cur) | 4.01 | 4.22 | 4.43 | 3.49 | ||||
| Upside / (Downside) | 14.8% | 20.8% | 26.9% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | GAMEC | AIK B | ADVBOX | SLG B | SF | GATE | |
| Value of Common Equity | 14 | 35 | 2 | 12 | 2,725 | 41 | |
| (/) Shares Outstanding | 33.7 | 21.8 | 79.9 | 8.3 | 502.3 | 11.7 | |
| Implied Stock Price | 0.40 | 1.63 | 0.02 | 1.48 | 5.43 | 3.49 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 0.40 | 1.63 | 0.02 | 1.48 | 5.43 | 3.49 | |
| Trading Currency | SEK | SEK | SEK | SEK | SEK | SEK | |
| FX Rate to Reporting Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |