Devolver Digital Inc
LSE:DEVO

Watchlist Manager
Devolver Digital Inc Logo
Devolver Digital Inc
LSE:DEVO
Watchlist
Price: 24.5 GBX Market Closed
Market Cap: 116.3m GBX

Intrinsic Value

The intrinsic value of one DEVO stock under the Base Case scenario is 30.06 GBX. Compared to the current market price of 24.5 GBX, Devolver Digital Inc is Undervalued by 19%.

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

DEVO Intrinsic Value
30.06 GBX
Undervaluation 19%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation History
Devolver Digital Inc

What is Valuation History?
Ask AI Assistant
What other research platforms think about DEVO?

Let our AI compare Alpha Spread’s intrinsic value with external valuations from Simply Wall St, GuruFocus, ValueInvesting.io, Seeking Alpha, and others.

Discover External Valuations
Why is DEVO valued this way?

Let our AI break down the key assumptions behind the intrinsic value calculation for Devolver Digital Inc.

Explain Valuation
Compare DEVO to

Fundamental Analysis

Company Overview
Loading...
Economic Moat
Loading...
Management
Loading...
Contacts
Loading...
How do you feel about DEVO?
Bearish
Neutral
Bullish
Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
Devolver Digital Inc

Current Assets 48.7m
Cash & Short-Term Investments 34.7m
Receivables 13.6m
Other Current Assets 450k
Non-Current Assets 137.9m
PP&E 1m
Intangibles 135.8m
Other Non-Current Assets 1.1m
Current Liabilities 28.5m
Accounts Payable 25.7m
Other Current Liabilities 2.8m
Non-Current Liabilities 2m
Long-Term Debt 748k
Other Non-Current Liabilities 1.2m
Efficiency

Free Cash Flow Analysis
Devolver Digital Inc

Last Value
3-Years Average
FCF Margin
Conversion Rate

Earnings Waterfall
Devolver Digital Inc

Revenue
92m USD
Cost of Revenue
-65m USD
Gross Profit
27m USD
Operating Expenses
-33.5m USD
Operating Income
-6.6m USD
Other Expenses
-6.2m USD
Net Income
-12.8m USD
Fundamental Scores

DEVO Profitability Score
Profitability Due Diligence

Devolver Digital Inc's profitability score is 34/100. The higher the profitability score, the more profitable the company is.

34/100
Profitability
Score

Devolver Digital Inc's profitability score is 34/100. The higher the profitability score, the more profitable the company is.

DEVO Solvency Score
Solvency Due Diligence

Devolver Digital Inc's solvency score is 60/100. The higher the solvency score, the more solvent the company is.

Long-Term Solvency
Negative Net Debt
Low D/E
Short-Term Solvency
60/100
Solvency
Score

Devolver Digital Inc's solvency score is 60/100. 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 35.7 GBX with a low forecast of 25.25 GBX and a high forecast of 44.1 GBX.

Lowest
Price Target
25.25 GBX
3% Upside
Average
Price Target
35.7 GBX
46% Upside
Highest
Price Target
44.1 GBX
80% 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 30.06 GBX.

Is DEVO stock undervalued or overvalued?

Compared to the current market price of 24.5 GBX, Devolver Digital Inc is Undervalued by 19%.

Back to Top