Gaming Realms PLC
LSE:GMR

Watchlist Manager
Gaming Realms PLC Logo
Gaming Realms PLC
LSE:GMR
Watchlist
Price: 42.2 GBX 7.38% Market Closed
Market Cap: 124m GBX
Section:
Relative Value
Relative Value
Valuation Multiples
Multiples Across Competitors
See Also

Relative Value

The Relative Value of one GMR stock under the Base Case scenario is 49.81 GBX. Compared to the current market price of 42.2 GBX, Gaming Realms PLC is Undervalued by 15%.

Relative Value is the estimated value of a stock based on various valuation multiples like P/E and EV/EBIT ratios. It offers a quick snapshot of a stock's valuation in relation to its peers and historical norms.

GMR Relative Value
Base Case
49.81 GBX
Undervaluation 15%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

4.4
P/S
P/S
Price to Sales
4.4
vs History
84
vs Industry
19
Median 3Y
4.5
Median 5Y
4.7
Industry
1.4
Forward
3.8
More Details
14.1
P/E
P/E
Price to Earnings
14.1
vs History
57
vs Industry
26
Median 3Y
20.2
Median 5Y
17.4
Industry
17.6
Forward
12.3
More Details
10.7
P/OCF
P/OCF
Price to OCF
10.7
vs History
76
vs Industry
31
Median 3Y
11.7
Median 5Y
12
Industry
10.9
More Details
22.6
P/FCFE
P/FCFE
Price to FCFE
22.6
vs History
47
vs Industry
18
Median 3Y
24.8
Median 5Y
21.1
Industry
16
More Details
3.7
P/B
P/B
Price to Book Value
3.7
vs History
85
vs Industry
17
Median 3Y
4.4
Median 5Y
4.6
Industry
1.7
More Details
3.9
EV/S
EV/S
Enterprise Value to Sales
3.9
vs History
88
vs Industry
20
Median 3Y
4.2
Median 5Y
4.5
Industry
1.5
Forward
3.4
More Details
N/A
EV/GP
EV/GP
Enterprise Value to Gross Profit
N/A
vs History
vs Industry
Median 3Y
0
Median 5Y
0
Industry
3.3
More Details
9.1
EV/EBITDA
EV/EBITDA
Enterprise Value to EBITDA
9.1
vs History
85
vs Industry
28
Median 3Y
10.6
Median 5Y
11.7
Industry
8.5
Forward
6.9
More Details
14
EV/EBIT
EV/EBIT
Enterprise Value to EBIT
14
vs History
66
vs Industry
22
Median 3Y
20.6
Median 5Y
18.9
Industry
12.2
Forward
9.7
More Details
9.6
EV/OCF
EV/OCF
Enterprise Value to OCF
9.6
vs History
76
vs Industry
32
Median 3Y
11.1
Median 5Y
11.4
Industry
10.2
More Details
19.3
EV/FCFF
EV/FCFF
Enterprise Value to FCFF
19.3
vs History
66
vs Industry
18
Median 3Y
23.3
Median 5Y
22.7
Industry
12.8
More Details
5.2
EV/IC
EV/IC
Enterprise Value to IC
5.2
vs History
53
vs Industry
13
Median 3Y
4.8
Median 5Y
4.8
Industry
1.4
More Details

Multiples Across Competitors

GMR Competitors Multiples
Gaming Realms PLC Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
Market Cap P/S P/E EV/EBITDA EV/EBIT
UK
Gaming Realms PLC
LSE:GMR
124.4m GBP 4.4 14.1 9.1 14
JP
Nintendo Co Ltd
TSE:7974
14.4T JPY 11.7 45 37.6 39.2
SG
Sea Ltd
NYSE:SE
81.4B USD 4.8 183.3 74.7 118.6
US
Activision Blizzard Inc
LSE:0H8X
74.1B USD 8.5 34.2 24.6 28.9
CN
NetEase Inc
NASDAQ:NTES
70.3B USD 4.9 17.2 12.1 13
US
Roblox Corp
NYSE:RBLX
49.4B USD 13.7 -52.8 -57.3 -45.1
US
Electronic Arts Inc
NASDAQ:EA
39.6B USD 5.4 37.7 19.5 24.8
US
Take-Two Interactive Software Inc
NASDAQ:TTWO
38.7B USD 7.1 -10.6 113.4 -77.9
JP
Konami Holdings Corp
TSE:9766
2.8T JPY 6.7 36.2 18.9 23.9
JP
Nexon Co Ltd
TSE:3659
1.9T JPY 4.2 14 8.5 9.2
JP
Konami Group Corp
XMUN:KOA
10.7B EUR 4.2 22.6 11.1 14.1
P/E Multiple
Earnings Growth PEG
UK
Gaming Realms PLC
LSE:GMR
Average P/E: 44.9
14.1
26%
0.5
JP
Nintendo Co Ltd
TSE:7974
45
4%
11.3
SG
Sea Ltd
NYSE:SE
183.3
89%
2.1
US
A
Activision Blizzard Inc
LSE:0H8X
34.2
36%
1
CN
NetEase Inc
NASDAQ:NTES
17.2
13%
1.3
US
Roblox Corp
NYSE:RBLX
Negative Multiple: -52.8 N/A N/A
US
Electronic Arts Inc
NASDAQ:EA
37.7
22%
1.7
US
Take-Two Interactive Software Inc
NASDAQ:TTWO
Negative Multiple: -10.6 N/A N/A
JP
Konami Holdings Corp
TSE:9766
36.2
22%
1.6
JP
N
Nexon Co Ltd
TSE:3659
14
-4%
N/A
JP
K
Konami Group Corp
XMUN:KOA
22.6
22%
1
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
UK
Gaming Realms PLC
LSE:GMR
Average EV/EBITDA: 32.9
9.1
21%
0.4
JP
Nintendo Co Ltd
TSE:7974
37.6
3%
12.5
SG
Sea Ltd
NYSE:SE
74.7
71%
1.1
US
A
Activision Blizzard Inc
LSE:0H8X
24.6
30%
0.8
CN
NetEase Inc
NASDAQ:NTES
12.1
12%
1
US
Roblox Corp
NYSE:RBLX
Negative Multiple: -57.3 N/A N/A
US
Electronic Arts Inc
NASDAQ:EA
19.5
13%
1.5
US
Take-Two Interactive Software Inc
NASDAQ:TTWO
113.4
49%
2.3
JP
Konami Holdings Corp
TSE:9766
18.9
15%
1.3
JP
N
Nexon Co Ltd
TSE:3659
8.5
0%
N/A
JP
K
Konami Group Corp
XMUN:KOA
11.1
15%
0.7
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
UK
Gaming Realms PLC
LSE:GMR
Average EV/EBIT: 31.8
14
28%
0.5
JP
Nintendo Co Ltd
TSE:7974
39.2
N/A N/A
SG
Sea Ltd
NYSE:SE
118.6
78%
1.5
US
A
Activision Blizzard Inc
LSE:0H8X
28.9
36%
0.8
CN
NetEase Inc
NASDAQ:NTES
13
13%
1
US
Roblox Corp
NYSE:RBLX
Negative Multiple: -45.1 N/A N/A
US
Electronic Arts Inc
NASDAQ:EA
24.8
19%
1.3
US
Take-Two Interactive Software Inc
NASDAQ:TTWO
Negative Multiple: -77.9 N/A N/A
JP
Konami Holdings Corp
TSE:9766
23.9
N/A N/A
JP
N
Nexon Co Ltd
TSE:3659
9.2
N/A N/A
JP
K
Konami Group Corp
XMUN:KOA
14.1
N/A N/A

See Also

Summary
GMR intrinsic value, competitors valuation, and company profile.
DCF Valuation
GMR stock valuation using Discount Cash Flow valuation method.
Relative Valuation
GMR stock valuation using valuation multiples.
Wall Street Estimates
GMR price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
GMR stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
Back to Top
ALPHA SPREAD
Follow us
Join more than 252,200+ value investors using Alpha Spread
Create a free account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2025 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.