As of 2024-12-13, the Intrinsic Value of Evolution Gaming Group AB (publ) (EVO.ST) is 1,408.83 SEK. This EVO.ST valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 933.60 SEK, the upside of Evolution Gaming Group AB (publ) is 50.90%.

The range of the Intrinsic Value is 1,039.78 - 2,287.96 SEK

	Range	Selected	Upside
a
DCF (Growth 5y)	1,039.78 - 2,287.96	1,408.83	50.9%
DCF (Growth 10y)	1,195.34 - 2,479.30	1,577.60	69.0%
DCF (EBITDA 5y)	654.33 - 872.95	745.04	-20.2%
DCF (EBITDA 10y)	859.22 - 1,130.41	972.52	4.2%
Fair Value	1,594.80 - 1,594.80	1,594.80	70.82%
P/E	893.32 - 1,182.71	1,005.75	7.7%
EV/EBITDA	507.92 - 763.72	592.58	-36.5%
EPV	826.68 - 1,080.29	953.49	2.1%
DDM - Stable	673.76 - 2,064.89	1,369.32	46.7%
DDM - Multi	870.67 - 1,974.66	1,197.42	28.3%