As of 2025-06-09, the Intrinsic Value of DoubleDown Interactive Co Ltd (DDI) is 42.08 USD. This DDI valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 10.49 USD, the upside of DoubleDown Interactive Co Ltd is 301.10%.
The range of the Intrinsic Value is 36.57 - 50.45 USD
Based on its market price of 10.49 USD and our intrinsic valuation, DoubleDown Interactive Co Ltd (DDI) is undervalued by 301.10%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 36.57 - 50.45 | 42.08 | 301.1% |
| DCF (Growth 10y) | 39.50 - 53.49 | 45.08 | 329.8% |
| DCF (EBITDA 5y) | 21.67 - 24.77 | 23.17 | 120.9% |
| DCF (EBITDA 10y) | 27.79 - 31.69 | 29.63 | 182.5% |
| Fair Value | 21.87 - 21.87 | 21.87 | 108.44% |
| P/E | 13.56 - 23.62 | 17.86 | 70.3% |
| EV/EBITDA | 14.86 - 25.86 | 19.64 | 87.2% |
| EPV | 35.49 - 43.18 | 39.34 | 275.0% |
| DDM - Stable | 38.72 - 75.04 | 56.88 | 442.3% |
| DDM - Multi | 26.83 - 41.22 | 32.57 | 210.5% |
| Market Cap (mil) | 494.54 |
| Beta | 0.44 |
| Outstanding shares (mil) | 47.14 |
| Enterprise Value (mil) | 167.46 |
| Market risk premium | 4.60% |
| Cost of Equity | 7.08% |
| Cost of Debt | 5.24% |
| WACC | 6.85% |