As of 2025-08-06, the Intrinsic Value of Evolution Gaming Group AB (publ) (EVO.ST) is 1,274.44 SEK. This EVO.ST valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 859.00 SEK, the upside of Evolution Gaming Group AB (publ) is 48.40%.
The range of the Intrinsic Value is 1,031.95 - 1,686.77 SEK
Based on its market price of 859.00 SEK and our intrinsic valuation, Evolution Gaming Group AB (publ) (EVO.ST) is undervalued by 48.40%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 1,031.95 - 1,686.77 | 1,274.44 | 48.4% |
| DCF (Growth 10y) | 1,219.82 - 1,968.99 | 1,498.38 | 74.4% |
| DCF (EBITDA 5y) | 812.98 - 1,091.59 | 981.81 | 14.3% |
| DCF (EBITDA 10y) | 1,033.96 - 1,401.90 | 1,235.35 | 43.8% |
| Fair Value | 1,652.39 - 1,652.39 | 1,652.39 | 92.36% |
| P/E | 966.32 - 2,005.34 | 1,285.75 | 49.7% |
| EV/EBITDA | 604.69 - 864.31 | 777.99 | -9.4% |
| EPV | 915.20 - 1,286.26 | 1,100.73 | 28.1% |
| DDM - Stable | 548.26 - 1,200.02 | 874.14 | 1.8% |
| DDM - Multi | 869.73 - 1,467.99 | 1,091.11 | 27.0% |
| Market Cap (mil) | 175,631.14 |
| Beta | 0.52 |
| Outstanding shares (mil) | 204.46 |
| Enterprise Value (mil) | 171,102.95 |
| Market risk premium | 5.10% |
| Cost of Equity | 7.20% |
| Cost of Debt | 4.25% |
| WACC | 7.18% |