
Devolver Digital Inc
LSE:DEVO

Intrinsic Value
The intrinsic value of one
DEVO
stock under the Base Case scenario is
30.04
GBX.
Compared to the current market price of 20.25 GBX,
Devolver Digital Inc
is
Undervalued by 33%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Devolver Digital Inc
Fundamental Analysis

Revenue & Expenses Breakdown
Devolver Digital Inc
Balance Sheet Decomposition
Devolver Digital Inc
Current Assets | 54.9m |
Cash & Short-Term Investments | 31.9m |
Receivables | 21.6m |
Other Current Assets | 1.5m |
Non-Current Assets | 142m |
PP&E | 1m |
Intangibles | 129.4m |
Other Non-Current Assets | 11.6m |
Free Cash Flow Analysis
Devolver Digital Inc
USD | |
Free Cash Flow | USD |
Earnings Waterfall
Devolver Digital Inc
Revenue
|
100.1m
USD
|
Cost of Revenue
|
-68.2m
USD
|
Gross Profit
|
31.9m
USD
|
Operating Expenses
|
-40.6m
USD
|
Operating Income
|
-8.7m
USD
|
Other Expenses
|
1.6m
USD
|
Net Income
|
-7.1m
USD
|
DEVO Profitability Score
Profitability Due Diligence
Devolver Digital Inc's profitability score is 23/100. The higher the profitability score, the more profitable the company is.

Score
Devolver Digital Inc's profitability score is 23/100. The higher the profitability score, the more profitable the company is.
DEVO Solvency Score
Solvency Due Diligence
Devolver Digital Inc's solvency score is 59/100. The higher the solvency score, the more solvent the company is.

Score
Devolver Digital Inc's solvency score is 59/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
DEVO Price Targets Summary
Devolver Digital Inc
According to Wall Street analysts, the average 1-year price target for
DEVO
is 33.66 GBX
with a low forecast of 25.25 GBX and a high forecast of 42 GBX.
Dividends
Current shareholder yield for DEVO is
.
Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?
The intrinsic value of one
DEVO
stock under the Base Case scenario is
30.04
GBX.
Compared to the current market price of 20.25 GBX,
Devolver Digital Inc
is
Undervalued by 33%.