As of 2025-05-09, the Intrinsic Value of DoubleDown Interactive Co Ltd (DDI) is 37.23 USD. This DDI valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 9.88 USD, the upside of DoubleDown Interactive Co Ltd is 276.80%.
The range of the Intrinsic Value is 32.52 - 44.15 USD
Based on its market price of 9.88 USD and our intrinsic valuation, DoubleDown Interactive Co Ltd (DDI) is undervalued by 276.80%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 32.52 - 44.15 | 37.23 | 276.8% |
| DCF (Growth 10y) | 35.37 - 46.99 | 40.10 | 305.8% |
| DCF (EBITDA 5y) | 17.10 - 21.22 | 17.56 | 77.8% |
| DCF (EBITDA 10y) | 23.33 - 27.76 | 24.20 | 144.9% |
| Fair Value | 11.71 - 11.71 | 11.71 | 18.47% |
| P/E | 10.21 - 25.21 | 16.04 | 62.3% |
| EV/EBITDA | 10.99 - 19.32 | 12.67 | 28.3% |
| EPV | 32.15 - 38.63 | 35.39 | 258.2% |
| DDM - Stable | 19.80 - 37.34 | 28.57 | 189.2% |
| DDM - Multi | 23.06 - 34.18 | 27.57 | 179.0% |
| Market Cap (mil) | 483.04 |
| Beta | 0.78 |
| Outstanding shares (mil) | 48.89 |
| Enterprise Value (mil) | 228.28 |
| Market risk premium | 4.60% |
| Cost of Equity | 7.46% |
| Cost of Debt | 4.25% |
| WACC | 7.14% |