看來載入頁面時發生了錯誤.
我們的團隊已收到通知，但若此問題持續，請透過電郵支援widget工具聯絡我們。
| Metrics | Range | Conclusion |
|---|---|---|
| Selected LTM EBIT Multiple | -2.8x - -3.1x | -3.0x |
| Selected Fwd EBIT Multiple | 2.6x - 2.9x | 2.7x |
| Fair Value | kr2.95 - kr3.24 | kr3.10 |
| Upside | 15.9% - 27.1% | 21.5% |
| Benchmarks | Ticker | Full Ticker |
| Game Chest Group AB (publ) | GAMEC | NGM:GAMEC |
| AIK Fotboll AB (publ) | AIK B | NGM:AIKB |
| Adventure Box Technology AB (publ) | ADVBOX | OM:ADVBOX |
| Safe Lane Gaming AB (publ) | SLG B | NGM:SLGB |
| Stillfront Group AB (publ) | SF | OM:SF |
| Jumpgate AB | GATE | NGM:GATE |
| - | - | - |
| Select LTM EBIT Multiple | |||||||
| Benchmark Companies | |||||||
| GAMEC | AIK B | ADVBOX | SLG B | SF | GATE | ||
| NGM:GAMEC | NGM:AIKB | OM:ADVBOX | NGM:SLGB | OM:SF | NGM:GATE | ||
| Historical EBIT Growth | |||||||
| 5Y CAGR | NM- | NM- | NM- | NM- | 6.8% | NM- | |
| 3Y CAGR | NM- | -37.4% | NM- | NM- | -11.4% | NM- | |
| Latest Twelve Months | 43.3% | 124.5% | -118.5% | -15.7% | -4.4% | 62.8% | |
| Historical EBIT Profit Margin | |||||||
| 5 Year Average Margin | -40.5% | -0.8% | -857.4% | -221.9% | 15.6% | -53.8% | |
| Prior Fiscal Year | -11.8% | -6.1% | -500.2% | -71.0% | 9.8% | -50.9% | |
| Latest Fiscal Year | -6.6% | 1.2% | -2386.9% | -165.9% | 9.9% | -16.3% | |
| Latest Twelve Months | -6.6% | 1.2% | -2386.9% | -208.8% | 9.9% | -16.3% | |
| Current Trading Multiples | |||||||
| EV / LTM Revenue | 1.31x | 0.06x | 1.72x | 2.23x | 0.93x | 0.37x | |
| EV / LTM EBITDA | 147.6x | 0.8x | -0.1x | -7.4x | 4.6x | -2.4x | |
| EV / LTM EBIT | -19.8x | 4.8x | -0.1x | -1.1x | 9.4x | -2.3x | |
| Low | Mid | High | |||||
| Benchmark EV / LTM EBIT | -19.8x | -0.1x | 9.4x | ||||
| Historical EV / LTM EBIT | -6.9x | -2.7x | -2.0x | ||||
| Selected EV / LTM EBIT | -2.8x | -3.0x | -3.1x | ||||
| (x) LTM EBIT | (11) | (11) | (11) | ||||
| (=) Implied Enterprise Value | 31 | 33 | 35 | ||||
| (-) Non-shareholder Claims * | 3 | 3 | 3 | ||||
| (=) Equity Value | 34 | 36 | 38 | ||||
| (/) Shares Outstanding | 11.7 | 11.7 | 11.7 | ||||
| Implied Value Range | 2.93 | 3.07 | 3.21 | ||||
| FX Rate: SEK/SEK | 1.0 | 1.0 | 1.0 | Market Price | |||
| Implied Value Range (Trading Cur) | 2.93 | 3.07 | 3.21 | 2.55 | |||
| Upside / (Downside) | 14.9% | 20.4% | 25.9% | ||||
| Equity Waterfall | |||||||
| Benchmark Companies | |||||||
| (in millions) | GAMEC | AIK B | ADVBOX | SLG B | SF | GATE | |
| Enterprise Value | 10 | 17 | 2 | 56 | 6,701 | 27 | |
| (+) Cash & Short Term Investments | 5 | 31 | 0 | 1 | 957 | 3 | |
| (+) Investments & Other | 0 | 2 | 0 | 0 | 0 | 0 | |
| (-) Debt | 0 | (14) | 0 | (45) | (4,893) | 0 | |
| (-) Other Liabilities | (0) | 0 | 0 | 0 | 0 | 0 | |
| (-) Preferred Stock | 0 | 0 | 0 | 0 | 0 | 0 | |
| (-) Other | 0 | 0 | 0 | 0 | 0 | 0 | |
| Value of Common Equity | 14 | 36 | 2 | 13 | 2,765 | 30 | |
| (/) Shares Outstanding | 33.7 | 21.8 | 79.9 | 8.3 | 502.3 | 11.7 | |
| Implied Stock Price | 0.42 | 1.66 | 0.03 | 1.55 | 5.51 | 2.55 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 0.42 | 1.66 | 0.03 | 1.55 | 5.51 | 2.55 | |
| 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 | |