As of 2025-07-23, the Intrinsic Value of 5Th Planet Games A/S (5PG.OL) is 0.07 NOK. This 5PG.OL valuation is based on the model Discounted Cash Flows (EBITDA Exit 5Y). With the current market price of 0.79 NOK, the upside of 5Th Planet Games A/S is -91.70%.
The range of the Intrinsic Value is 0.07 - 0.07 NOK
Based on its market price of 0.79 NOK and our intrinsic valuation, 5Th Planet Games A/S (5PG.OL) is overvalued by 91.70%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (4.51) - (0.28) | (0.61) | -177.0% |
| DCF (Growth 10y) | (0.49) - (6.94) | (0.99) | -224.6% |
| DCF (EBITDA 5y) | 0.07 - 0.07 | 0.07 | -91.7% |
| DCF (EBITDA 10y) | 0.00 - (0.01) | (1,958.48) | -123450.0% |
| Fair Value | -0.22 - -0.22 | -0.22 | -128.26% |
| P/E | (0.48) - (0.71) | (0.57) | -172.1% |
| EV/EBITDA | 0.19 - 1.03 | 0.53 | -32.7% |
| EPV | 0.72 - 1.03 | 0.88 | 10.9% |
| DDM - Stable | (0.70) - (11.52) | (6.11) | -871.1% |
| DDM - Multi | (0.12) - (1.58) | (0.22) | -127.9% |
| Market Cap (mil) | 212.56 |
| Beta | 0.93 |
| Outstanding shares (mil) | 268.38 |
| Enterprise Value (mil) | 197.27 |
| Market risk premium | 5.10% |
| Cost of Equity | 5.84% |
| Cost of Debt | 4.25% |
| WACC | 5.04% |