Dashboard Pricing
English EN
Deutsch DE Español ES 简体中文 中文 हिन्दी HI
TGAMES TROPHY GAMES Development A/S

TROPHY GAMES Development A/S
CSE:TGAMES

Watchlist Manager
TROPHY GAMES Development A/S Logo
TROPHY GAMES Development A/S
CSE:TGAMES
Watchlist
Price: 12.7 DKK -1.93%
Market Cap: kr373.5m
Write Note Create Alert

DCF Value

The DCF Value for TROPHY GAMES Development A/S (TGAMES) under the Base Case is DKK. Compared with the current market price of 12.7 DKK, the stock appears .

Key assumptions
TGAMES DCF Value

What one share is worth under these assumptions.

Create a free account · No card needed

DCF Model

DCF Assumptions
Revenue Growth 11.3%
Net Margin 3.6%5.2%
Cash Flow Conversion 131%
Forecast Period 5 years
Model Settings
Template via FCFE
Discount Rate 6.7%
Terminal Growth 0%
Valuation Result
·
Explore More DCF Valuations

Reverse DCF

Single-Assumption Reverse DCF
Stress-test one driver at a time

Continue TGAMES Research

Summary
TGAMES intrinsic value, competitors valuation, and company profile.
DCF Valuation
TGAMES stock valuation using Discount Cash Flow valuation method.
Relative Valuation
TGAMES stock valuation using valuation multiples.
Wall St Estimates
TGAMES price targets and financial estimates made by Wall Street analysts.
Profitability
Detailed analysis of the company's profitability.
Solvency
Analysis of the financial position and solvency of the company.
Financial Statements
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
TGAMES stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall St Estimates
Profitability
Solvency
Financial Statements
Discount Rate
Other TROPHY GAMES Development A/S listings:
F • EUR
4H7