Gaming Realms PLC
LSE:GMR

Watchlist Manager
Gaming Realms PLC Logo
Gaming Realms PLC
LSE:GMR
Watchlist
Price: 51.2 GBX
Market Cap: 150.5m GBX
Have any thoughts about
Gaming Realms PLC?
Write Note
Section:
 

Relative Value

The Relative Value of one GMR stock under the Base Case scenario is 64.36 GBX. Compared to the current market price of 51.2 GBX, Gaming Realms PLC is Undervalued by 20%.

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
64.36 GBX
Undervaluation 20%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

5.3
P/S
P/S
Price to Sales
5.3
vs History
31
vs Industry
19
Median 3Y
4.6
Median 5Y
4.7
Industry
1.5
Forward
4.7
More Details
17.1
P/E
P/E
Price to Earnings
17.1
vs History
52
vs Industry
26
Median 3Y
20
Median 5Y
17.4
Industry
18.3
Forward
14.9
More Details
13
P/OCF
P/OCF
Price to OCF
13
vs History
42
vs Industry
31
Median 3Y
11.9
Median 5Y
12
Industry
11.2
More Details
27.4
P/FCFE
P/FCFE
Price to FCFE
27.4
vs History
30
vs Industry
18
Median 3Y
24.8
Median 5Y
24.4
Industry
15.7
More Details
4.4
P/B
P/B
Price to Book Value
4.4
vs History
57
vs Industry
17
Median 3Y
4.4
Median 5Y
4.6
Industry
1.8
More Details
4.9
EV/S
EV/S
Enterprise Value to Sales
4.9
vs History
36
vs Industry
20
Median 3Y
4.3
Median 5Y
4.5
Industry
1.6
Forward
4.3
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
3.5
More Details
11.2
EV/EBITDA
EV/EBITDA
Enterprise Value to EBITDA
11.2
vs History
58
vs Industry
28
Median 3Y
10.6
Median 5Y
11.7
Industry
9
Forward
8.5
More Details
17.3
EV/EBIT
EV/EBIT
Enterprise Value to EBIT
17.3
vs History
60
vs Industry
22
Median 3Y
20.2
Median 5Y
18.9
Industry
12.7
Forward
12.1
More Details
11.9
EV/OCF
EV/OCF
Enterprise Value to OCF
11.9
vs History
47
vs Industry
32
Median 3Y
11.1
Median 5Y
11.5
Industry
10.8
More Details
23.8
EV/FCFF
EV/FCFF
Enterprise Value to FCFF
23.8
vs History
41
vs Industry
18
Median 3Y
23.3
Median 5Y
22.7
Industry
13.3
More Details
6.7
EV/IC
EV/IC
Enterprise Value to IC
6.7
vs History
12
vs Industry
13
Median 3Y
4.8
Median 5Y
5
Industry
1.5
More Details

Multiples Across Competitors

GMR Competitors Multiples
Gaming Realms PLC Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
UK
Gaming Realms PLC
LSE:GMR
151m GBP 5.3 17.1 11.2 17.3
JP
Nintendo Co Ltd
TSE:7974
15T JPY 12.9 53.7 43.4 45.7
SG
Sea Ltd
NYSE:SE
90.7B USD 5.1 104.1 61.5 84.4
CN
NetEase Inc
NASDAQ:NTES
84B USD 5.6 18.6 13.6 14.6
US
Activision Blizzard Inc
LSE:0H8X
74.1B USD 8.5 34.2 24.6 28.9
US
Roblox Corp
NYSE:RBLX
70.1B USD 18.3 -79.7 -86.7 -67.3
US
Take-Two Interactive Software Inc
NASDAQ:TTWO
42.8B USD 7.6 -9.6 65.3 -90.3
US
Electronic Arts Inc
NASDAQ:EA
38.9B USD 5.2 34.7 19.7 24.2
JP
Konami Holdings Corp
TSE:9766
3T JPY 7.2 40.5 21.3 27.2
JP
Nexon Co Ltd
TSE:3659
2.3T JPY 5.2 18.7 11.6 12.5
JP
Capcom Co Ltd
TSE:9697
2T JPY 11.7 41 26 27.8
P/E Multiple
Earnings Growth PEG
UK
Gaming Realms PLC
LSE:GMR
Average P/E: 40.3
17.1
26%
0.7
JP
Nintendo Co Ltd
TSE:7974
53.7
N/A N/A
SG
Sea Ltd
NYSE:SE
104.1
98%
1.1
CN
NetEase Inc
NASDAQ:NTES
18.6
16%
1.2
US
A
Activision Blizzard Inc
LSE:0H8X
34.2
36%
1
US
Roblox Corp
NYSE:RBLX
Negative Multiple: -79.7 N/A N/A
US
Take-Two Interactive Software Inc
NASDAQ:TTWO
Negative Multiple: -9.6 N/A N/A
US
Electronic Arts Inc
NASDAQ:EA
34.7
32%
1.1
JP
Konami Holdings Corp
TSE:9766
40.5
N/A N/A
JP
N
Nexon Co Ltd
TSE:3659
18.7
-4%
N/A
JP
Capcom Co Ltd
TSE:9697
41
N/A N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
UK
Gaming Realms PLC
LSE:GMR
Average EV/EBITDA: 29.8
11.2
21%
0.5
JP
Nintendo Co Ltd
TSE:7974
43.4
34%
1.3
SG
Sea Ltd
NYSE:SE
61.5
77%
0.8
CN
NetEase Inc
NASDAQ:NTES
13.6
14%
1
US
A
Activision Blizzard Inc
LSE:0H8X
24.6
30%
0.8
US
Roblox Corp
NYSE:RBLX
Negative Multiple: -86.7 N/A N/A
US
Take-Two Interactive Software Inc
NASDAQ:TTWO
65.3
56%
1.2
US
Electronic Arts Inc
NASDAQ:EA
19.7
19%
1
JP
Konami Holdings Corp
TSE:9766
21.3
13%
1.6
JP
N
Nexon Co Ltd
TSE:3659
11.6
1%
11.6
JP
Capcom Co Ltd
TSE:9697
26
13%
2
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
UK
Gaming Realms PLC
LSE:GMR
Average EV/EBIT: 31.4
17.3
28%
0.6
JP
Nintendo Co Ltd
TSE:7974
45.7
N/A N/A
SG
Sea Ltd
NYSE:SE
84.4
92%
0.9
CN
NetEase Inc
NASDAQ:NTES
14.6
16%
0.9
US
A
Activision Blizzard Inc
LSE:0H8X
28.9
36%
0.8
US
Roblox Corp
NYSE:RBLX
Negative Multiple: -67.3 N/A N/A
US
Take-Two Interactive Software Inc
NASDAQ:TTWO
Negative Multiple: -90.3 N/A N/A
US
Electronic Arts Inc
NASDAQ:EA
24.2
23%
1.1
JP
Konami Holdings Corp
TSE:9766
27.2
N/A N/A
JP
N
Nexon Co Ltd
TSE:3659
12.5
N/A N/A
JP
Capcom Co Ltd
TSE:9697
27.8
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 263,500+ value investors using Alpha Spread
Create 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.