As of 2025-08-06, the Intrinsic Value of Gaming Innovation Group Inc (GIG.OL) is 38.95 NOK. This GIG.OL valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 23.80 NOK, the upside of Gaming Innovation Group Inc is 63.60%.
The range of the Intrinsic Value is 32.55 - 48.11 NOK
Based on its market price of 23.80 NOK and our intrinsic valuation, Gaming Innovation Group Inc (GIG.OL) is undervalued by 63.60%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 32.55 - 48.11 | 38.95 | 63.6% |
| DCF (Growth 10y) | 62.87 - 91.81 | 74.78 | 214.2% |
| DCF (EBITDA 5y) | 48.17 - 72.69 | 61.11 | 156.8% |
| DCF (EBITDA 10y) | 80.13 - 121.00 | 100.80 | 323.5% |
| Fair Value | 41.79 - 41.79 | 41.79 | 75.57% |
| P/E | 24.24 - 47.92 | 34.84 | 46.4% |
| EV/EBITDA | 6.10 - 41.78 | 23.56 | -1.0% |
| EPV | 38.28 - 48.31 | 43.30 | 81.9% |
| DDM - Stable | 12.45 - 24.23 | 18.34 | -23.0% |
| DDM - Multi | 23.15 - 35.91 | 28.22 | 18.6% |
| Market Cap (mil) | 3,206.10 |
| Beta | 0.26 |
| Outstanding shares (mil) | 134.71 |
| Enterprise Value (mil) | 4,007.14 |
| Market risk premium | 5.10% |
| Cost of Equity | 8.21% |
| Cost of Debt | 7.18% |
| WACC | 7.68% |