The Discounted Cash Flow (DCF) valuation of Devolver Digital Inc (DEVO.L) is (36.47) GBP. With the latest stock price at 24.50 GBP, the upside of Devolver Digital Inc based on DCF is -248.8%.
Note: valuation result may not be accurate due to the company's negative earnings.
| Range | Selected | |
| WACC / Discount Rate | 7.2% - 9.4% | 8.3% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | (72.85) - (23.80) | (36.47) |
| Upside | -397.3% - -197.1% | -248.8% |