Valuation Gaming Realms plc

Stocks

Market Closed - London S.E. 16:35:07 30/10/2026 GMT			5-day change	1st Jan Change
30.00 ^GBX	-1.96%		+1.35%	-24.43%

09-08	EARNINGS: Gaming Realms confident in outlook; STV holds down costs	AN
09-08	Tranche Update on Gaming Realms plc's Equity Buyback Plan announced on March 31, 2025.	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	93.57	73	102.9	104.7	115	80.73	-	-
Change	-	-21.99%	41%	1.68%	9.91%	-29.83%	-	-
Enterprise Value (EV) ¹	89.16	70.46	95.48	91.15	97.27	69.43	66.76	63.38
Change	-	-20.97%	35.49%	-4.53%	6.72%	-28.63%	-3.84%	-5.07%
P/E	-	20.7x	17.9x	12.4x	20.8x	16.2x	15x	13x
PBR	-	4.17x	4.35x	3.22x	3.14x	2.4x	2.08x	1.8x
PEG	-	-	0.3x	0.3x	-0.6x	-5.16x	1.85x	0.9x
Capitalization / Revenue	6.38x	3.91x	4.39x	3.68x	3.67x	2.54x	2.4x	2.23x
EV / Revenue	6.08x	3.78x	4.08x	3.2x	3.1x	2.18x	1.99x	1.75x
EV / EBITDA	15.7x	9.03x	9.49x	6.97x	6.48x	4.71x	4.22x	3.64x
EV / EBIT	52.6x	18.8x	16.5x	10.7x	10x	8.17x	7.31x	5.79x
EV / FCF	62.4x	30.8x	21.7x	15.7x	15.1x	37.9x	25x	15.5x
FCF Yield	1.6%	3.25%	4.6%	6.36%	6.63%	2.64%	3.99%	6.47%
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	-	0.0121	0.0196	0.0287	0.0191	0.0185	0.02	0.023
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	14.67	18.65	23.42	28.47	31.37	31.8	33.6	36.2
EBITDA ¹	5.675	7.8	10.06	13.09	15.02	14.73	15.83	17.4
EBIT ¹	1.695	3.756	5.782	8.549	9.683	8.5	9.133	10.95
Net income ¹	-	3.614	5.925	8.841	5.951	5.45	5.95	6.65
Net Debt ¹	-4.412	-2.537	-7.455	-13.51	-17.76	-11.3	-13.97	-17.35
Reference price ²	0.3230	0.2500	0.3505	0.3550	0.3970	0.3000	0.3000	0.3000
Nbr of stocks (in thousands)	289,703	292,007	293,668	294,826	289,768	269,087	-	-
Announcement Date	26/04/22	03/04/23	02/04/24	31/03/25	30/03/26	-	-	-

¹GBP in Million²GBP

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
GAMING REALMS PLC	16.54x	2.23x	4.82x	-	110M
ALPHABET INC.	14.39x	6.74x	14.76x	0.31%	3,481B
META PLATFORMS, INC.	21.44x	6.26x	11.25x	0.34%	1,596B
MASTERCARD, INC.	32.5x	15.2x	24.03x	0.55%	557B
TENCENT HOLDINGS LIMITED	13x	3.45x	8x	1.57%	433B
NETFLIX, INC.	17.31x	5.12x	15.35x	-.--%	255B
ALIBABA GROUP HOLDING LIMITED	18.79x	1.37x	9.24x	1.1%	247B
SHOPIFY INC.	103.12x	13.68x	73.51x	-.--%	215B
UBER TECHNOLOGIES, INC.	20.7x	2.36x	12x	-.--%	134B
SPOTIFY TECHNOLOGY S.A.	42.27x	4.9x	32.32x	-.--%	115B
Average	30.01x	6.13x	20.53x	0.43%	703.3B
Weighted average by Cap.	20.88x	6.95x	16.14x	0.41%