Nexters Inc
NASDAQ:GDEV
Intrinsic Value
The intrinsic value of one GDEV stock under the Base Case scenario is 25.73 USD. Compared to the current market price of 18.4 USD, Nexters Inc is Undervalued by 28%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
Nexters Inc
Fundamental Analysis

Revenue & Expenses Breakdown
Nexters Inc
Balance Sheet Decomposition
Nexters Inc
Current Assets | 179.6m |
Cash & Short-Term Investments | 134.8m |
Receivables | 38.1m |
Other Current Assets | 6.7m |
Non-Current Assets | 92.6m |
Long-Term Investments | 16.1m |
PP&E | 2.9m |
Intangibles | 6.3m |
Other Non-Current Assets | 67.3m |
Free Cash Flow Analysis
Nexters Inc
USD | |
Free Cash Flow | USD |
Earnings Waterfall
Nexters Inc
Revenue
|
420.9m
USD
|
Cost of Revenue
|
-142m
USD
|
Gross Profit
|
278.9m
USD
|
Operating Expenses
|
-238.4m
USD
|
Operating Income
|
40.5m
USD
|
Other Expenses
|
-15m
USD
|
Net Income
|
25.5m
USD
|
GDEV Profitability Score
Profitability Due Diligence
Nexters Inc's profitability score is 49/100. The higher the profitability score, the more profitable the company is.
Score
Nexters Inc's profitability score is 49/100. The higher the profitability score, the more profitable the company is.
GDEV Solvency Score
Solvency Due Diligence
Nexters Inc's solvency score is 65/100. The higher the solvency score, the more solvent the company is.
Score
Nexters Inc's solvency score is 65/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
GDEV Price Targets Summary
Nexters Inc
According to Wall Street analysts, the average 1-year price target for GDEV is 58.14 USD with a low forecast of 44.44 USD and a high forecast of 73.5 USD.
Dividends
Current shareholder yield for GDEV 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 GDEV stock under the Base Case scenario is 25.73 USD.
Compared to the current market price of 18.4 USD, Nexters Inc is Undervalued by 28%.