Emerge Gaming Ltd
ASX:EM1

Watchlist Manager
Emerge Gaming Ltd Logo
Emerge Gaming Ltd
ASX:EM1
Watchlist
Price: 0.01 AUD -9.09% Market Closed
Market Cap: 11.2m AUD
Have any thoughts about
Emerge Gaming Ltd?
Write Note

Intrinsic Value

EM1 doesn't have a meaningful market cap.
EM1's intrinsic value estimate is unreliable because it is based only on its multiples and doesn't use a DCF valuation.

The intrinsic value of one EM1 stock under the Base Case scenario is 0.003 AUD. Compared to the current market price of 0.01 AUD, Emerge Gaming Ltd is Overvalued by 66%.

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

EM1 Intrinsic Value
0.003 AUD
Overvaluation 66%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation Backtest
Emerge Gaming Ltd

Backtest Intrinsic Value
Dive into the past to invest in the future

Uncover deeper insights with the Valuation Backtest. Learn how current stock valuations stack up against historical averages to gauge true investment potential.

Start backtest now and learn if your stock is truly undervalued or overvalued!

Run Backtest
Backtest Conclusion
Very Attractive
Current Valuation
+45%
Avg Valuation
-12%
Worst Valuation
-49%
Best Valuation
+45%

Stock is trading at its lowest valuation over the past 5 years.

Backtest Example
Register to View Results
Register to View Results

To access the results of this valuation backtest, please register an account with us. Registration is quick and gives you instant access to insights on 3 stocks per week for free.

Backtest Unavailable

The backtest for EM1 cannot be conducted due to limitations such as insufficient data or other constraints. Please select a different stock or adjust your settings.

Backtest In Progress...
Backtest In Progress...
How do you feel about EM1?
Bearish
Neutral
Bullish

Fundamental Analysis

Risks & Rewards

 

 

 

 

View All Risks & Rewards
Company Quality
No Indicators Selected
Select Indicators

Select up to 3 indicators:

Insider Trading
0-3
Months
0-6
Months
0-12
Months
0-36
Months
No Periods Selected
Select Periods

Select up to 2 periods:

Notes
AI Assistant
AI Assistant
Ask me anything about Emerge Gaming Ltd

Provide an overview of the primary business activities
of Emerge Gaming Ltd.

What unique competitive advantages
does Emerge Gaming Ltd hold over its rivals?

What risks and challenges
does Emerge Gaming Ltd face in the near future?

Is it considered overvalued or undervalued
based on the latest financial data?

Show all valuation multiples
for Emerge Gaming Ltd.

Provide P/S
for Emerge Gaming Ltd.

Provide P/E
for Emerge Gaming Ltd.

Provide P/OCF
for Emerge Gaming Ltd.

Provide P/FCFE
for Emerge Gaming Ltd.

Provide P/B
for Emerge Gaming Ltd.

Provide EV/S
for Emerge Gaming Ltd.

Provide EV/GP
for Emerge Gaming Ltd.

Provide EV/EBITDA
for Emerge Gaming Ltd.

Provide EV/EBIT
for Emerge Gaming Ltd.

Provide EV/OCF
for Emerge Gaming Ltd.

Provide EV/FCFF
for Emerge Gaming Ltd.

Provide EV/IC
for Emerge Gaming Ltd.

Compare the intrinsic valuations
of Emerge Gaming Ltd and its key competitors using the latest financial data.

Compare historical revenue growth rates
of Emerge Gaming Ltd against its competitors.

Analyze the profit margins
(gross, operating, and net) of Emerge Gaming Ltd compared to its peers.

Compare the P/E ratios
of Emerge Gaming Ltd against its peers.

Discuss the investment returns and shareholder value creation
comparing Emerge Gaming Ltd with its peers.

Analyze the financial leverage
of Emerge Gaming Ltd compared to its main competitors.

Show all profitability ratios
for Emerge Gaming Ltd.

Provide ROE
for Emerge Gaming Ltd.

Provide ROA
for Emerge Gaming Ltd.

Provide ROIC
for Emerge Gaming Ltd.

Provide ROCE
for Emerge Gaming Ltd.

Provide Gross Margin
for Emerge Gaming Ltd.

Provide Operating Margin
for Emerge Gaming Ltd.

Provide Net Margin
for Emerge Gaming Ltd.

Provide FCF Margin
for Emerge Gaming Ltd.

Show all solvency ratios
for Emerge Gaming Ltd.

Provide D/E Ratio
for Emerge Gaming Ltd.

Provide D/A Ratio
for Emerge Gaming Ltd.

Provide Interest Coverage Ratio
for Emerge Gaming Ltd.

Provide Altman Z-Score Ratio
for Emerge Gaming Ltd.

Provide Quick Ratio
for Emerge Gaming Ltd.

Provide Current Ratio
for Emerge Gaming Ltd.

Provide Cash Ratio
for Emerge Gaming Ltd.

What is the historical Revenue growth
over the last 5 years for Emerge Gaming Ltd?

What is the historical Net Income growth
over the last 5 years for Emerge Gaming Ltd?

What is the current Free Cash Flow
of Emerge Gaming Ltd?

Discuss the annual earnings per share (EPS)
trend over the past five years for Emerge Gaming Ltd.

Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Revenue & Expenses Breakdown
Emerge Gaming Ltd

Balance Sheet Decomposition
Emerge Gaming Ltd

Current Assets 7.7m
Cash & Short-Term Investments 6.4m
Receivables 1.3m
Other Current Assets 10
Non-Current Assets 11.1m
Long-Term Investments 9.8m
PP&E 13.2k
Intangibles 2.9k
Other Non-Current Assets 1.3m
Current Liabilities 1.6m
Accounts Payable 428.5k
Other Current Liabilities 1.1m
Non-Current Liabilities 312.5k
Other Non-Current Liabilities 312.5k
Efficiency

Earnings Waterfall
Emerge Gaming Ltd

Revenue
1.8m AUD
Cost of Revenue
-1.1m AUD
Gross Profit
615.7k AUD
Operating Expenses
-5m AUD
Operating Income
-4.3m AUD
Other Expenses
1.5m AUD
Net Income
-2.9m AUD

Free Cash Flow Analysis
Emerge Gaming Ltd

Last Value
3-Years Average
FCF Margin
Conversion Rate
Fundamental Scores

EM1 Profitability Score
Profitability Due Diligence

Emerge Gaming Ltd's profitability score is 35/100. The higher the profitability score, the more profitable the company is.

Negative Net Income
Exceptional 1-Year Revenue Growth
Positive Gross Profit
Positive 3-Year Average ROE
35/100
Profitability
Score

Emerge Gaming Ltd's profitability score is 35/100. The higher the profitability score, the more profitable the company is.

EM1 Solvency Score
Solvency Due Diligence

Emerge Gaming Ltd's solvency score is 61/100. The higher the solvency score, the more solvent the company is.

Short-Term Solvency
Long-Term Solvency
Low D/E
Low Altman Z-Score
61/100
Solvency
Score

Emerge Gaming Ltd's solvency score is 61/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

EM1 Price Targets Summary
Emerge Gaming Ltd

There are no price targets for EM1.
Lowest
Price Target
Not Available
Average
Price Target
Not Available
Highest
Price Target
Not Available
View Analyst Estimates
View Analyst Estimates
Want to learn more about Wall St estimates for EM1?

Click here to dive deeper.

Dividends

Dividend Yield
Lowest
Average
Highest
Dividend Per Share
N/A
Growth 3Y
Growth 5Y
Growth 10Y
Dividend Safety Score
Very
Unsafe
Unsafe
Safe
Very
Safe
0
25
50
75
100
Shareholder Yield

Current shareholder yield for EM1 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
Lowest
Average
Highest
Buyback Yield
Lowest
Average
Highest
Debt Paydown Yield
Lowest
Average
Highest

Profile

Emerge Gaming Ltd Logo
Emerge Gaming Ltd

Country

Australia

Industry

Media

Market Cap

11.4m AUD

Dividend Yield

0%

Description

Emerge Gaming Ltd. owns and operates online gaming platform. The company is headquartered in Leederville, Western Australia. The firm owns and operates an online eSports and casual gaming tournament platform technology and lifestyle hub. Its platform technology, ArcadeX enables online casual gaming tournament and competition facilitation platforms, where subscribers enter tournaments, play their favorite social games and earn rewards and prizes, while engaging socially. The firm's platform uses Internet protocol (IP), advanced analytics tracking and algorithms to provide tournament gaming experience for its users.

Contact

WESTERN AUSTRALIA
Leederville
642 Newcastle Street
+61863802555.0
emergegaming.com.au

IPO

1971-06-09

Employees

-

Officers

Chief Financial Officer
Mr. Liszt Lo
Chief Operating Officer
Mr. Ashley James
Chief Technology Officer
Mr. Luka Ciganek
Company Sec.
Mr. Derek Hall B.Com., C.A.

See Also

Discover More
What is the Intrinsic Value of one EM1 stock?

The intrinsic value of one EM1 stock under the Base Case scenario is 0.003 AUD.

Is EM1 stock undervalued or overvalued?

Compared to the current market price of 0.01 AUD, Emerge Gaming Ltd is Overvalued by 66%.

Back to Top