Devolver Digital Inc
LSE:DEVO

Watchlist Manager
Devolver Digital Inc Logo
Devolver Digital Inc
LSE:DEVO
Watchlist
Price: 23 GBX Market Closed
Market Cap: 109.1m GBX

Intrinsic Value

The intrinsic value of one DEVO stock under the Base Case scenario is 29.48 GBX. Compared to the current market price of 23 GBX, Devolver Digital Inc is Undervalued by 22%.

The Intrinsic Value is calculated as the average of DCF and Relative values:

DEVO Intrinsic Value
29.48 GBX
Undervaluation 22%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation History
Devolver Digital Inc

Valuation History Unavailable

Historical valuation for DEVO cannot be conducted due to limitations such as insufficient data or other constraints.

Valuation In Progress...
Valuation In Progress...
0%
Compare DEVO to

Fundamental Analysis

Company Overview
Loading...
Management
Loading...
Contacts
Loading...
How do you feel about DEVO?
Bearish
Neutral
Bullish
AI Assistant
AI Assistant
Ask me anything about Devolver Digital Inc
Financials
Annual
Quarterly
TTM

Revenue & Expenses Breakdown
Devolver Digital Inc

Balance Sheet Decomposition
Devolver Digital Inc

Current Assets 61m
Cash & Short-Term Investments 42.1m
Receivables 16.9m
Other Current Assets 2m
Non-Current Assets 140.2m
PP&E 1.1m
Intangibles 131.2m
Other Non-Current Assets 7.9m
Efficiency

Free Cash Flow Analysis
Devolver Digital Inc

Last Value
3-Years Average
FCF Margin
Conversion Rate

Earnings Waterfall
Devolver Digital Inc

Revenue
104.8m USD
Cost of Revenue
-70.2m USD
Gross Profit
34.6m USD
Operating Expenses
-36.7m USD
Operating Income
-2.1m USD
Other Expenses
-4.1m USD
Net Income
-6.1m USD
Fundamental Scores

DEVO Profitability Score
Profitability Due Diligence

Devolver Digital Inc's profitability score is 27/100. The higher the profitability score, the more profitable the company is.

Positive Gross Profit
Positive Revenue Growth Forecast
Positive 1-Year Revenue Growth
Positive 3-Years Revenue Growth
27/100
Profitability
Score

Devolver Digital Inc's profitability score is 27/100. The higher the profitability score, the more profitable the company is.

DEVO Solvency Score
Solvency Due Diligence

Devolver Digital Inc's solvency score is 62/100. The higher the solvency score, the more solvent the company is.

Long-Term Solvency
Negative Net Debt
Low D/E
Short-Term Solvency
62/100
Solvency
Score

Devolver Digital Inc's solvency score is 62/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

DEVO Price Targets Summary
Devolver Digital Inc

Wall Street analysts forecast DEVO stock price to rise over the next 12 months.

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.

Lowest
Price Target
25.25 GBX
10% Upside
Average
Price Target
33.66 GBX
46% Upside
Highest
Price Target
42 GBX
83% Upside
View Analyst Estimates
View Analyst Estimates

Dividends

Devolver Digital Inc
does not pay dividends
Shareholder Yield

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?

Shareholder Yield
Dividend Yield
No dividends
Buyback Yield
Lowest
Average
Highest
Debt Paydown Yield
Lowest
Average
Highest

Competitive Landscape

Company Market Cap Intrinsic Valuation Profitability Solvency Price Change
1Y 3Y 5Y
What is the Intrinsic Value of one DEVO stock?

The intrinsic value of one DEVO stock under the Base Case scenario is 29.48 GBX.

Is DEVO stock undervalued or overvalued?

Compared to the current market price of 23 GBX, Devolver Digital Inc is Undervalued by 22%.

Back to Top