Devolver Digital Inc
LSE:DEVO

Watchlist Manager
Devolver Digital Inc Logo
Devolver Digital Inc
LSE:DEVO
Watchlist
Price: 26 GBX 1.96% Market Closed
Market Cap: 121.9m GBX
Have any thoughts about
Devolver Digital Inc?
Write Note

Intrinsic Value

The intrinsic value of one DEVO stock under the Base Case scenario is 29.82 GBX. Compared to the current market price of 26 GBX, Devolver Digital Inc is Undervalued by 13%.

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

DEVO Intrinsic Value
29.82 GBX
Undervaluation 13%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation Backtest
Devolver Digital Inc

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 DEVO 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 DEVO?
Bearish
Neutral
Bullish

Fundamental Analysis

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:

Investment Journal
AI Assistant
AI Assistant
Ask me anything about Devolver Digital Inc

Provide an overview of the primary business activities
of Devolver Digital Inc.

What unique competitive advantages
does Devolver Digital Inc hold over its rivals?

What risks and challenges
does Devolver Digital Inc face in the near future?

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

Show all valuation multiples
for Devolver Digital Inc.

Provide P/S
for Devolver Digital Inc.

Provide P/E
for Devolver Digital Inc.

Provide P/OCF
for Devolver Digital Inc.

Provide P/FCFE
for Devolver Digital Inc.

Provide P/B
for Devolver Digital Inc.

Provide EV/S
for Devolver Digital Inc.

Provide EV/GP
for Devolver Digital Inc.

Provide EV/EBITDA
for Devolver Digital Inc.

Provide EV/EBIT
for Devolver Digital Inc.

Provide EV/OCF
for Devolver Digital Inc.

Provide EV/FCFF
for Devolver Digital Inc.

Provide EV/IC
for Devolver Digital Inc.

Show me price targets
for Devolver Digital Inc made by professional analysts.

What are the Revenue projections
for Devolver Digital Inc?

How accurate were the past Revenue estimates
for Devolver Digital Inc?

What are the Net Income projections
for Devolver Digital Inc?

How accurate were the past Net Income estimates
for Devolver Digital Inc?

What are the EPS projections
for Devolver Digital Inc?

How accurate were the past EPS estimates
for Devolver Digital Inc?

What are the EBIT projections
for Devolver Digital Inc?

How accurate were the past EBIT estimates
for Devolver Digital Inc?

Compare the revenue forecasts
for Devolver Digital Inc with those of its competitors based on recent analyst estimates.

Compare the intrinsic valuations
of Devolver Digital Inc and its key competitors using the latest financial data.

Compare historical revenue growth rates
of Devolver Digital Inc against its competitors.

Analyze the profit margins
(gross, operating, and net) of Devolver Digital Inc compared to its peers.

Compare the P/E ratios
of Devolver Digital Inc against its peers.

Discuss the investment returns and shareholder value creation
comparing Devolver Digital Inc with its peers.

Analyze the financial leverage
of Devolver Digital Inc compared to its main competitors.

Show all profitability ratios
for Devolver Digital Inc.

Provide ROE
for Devolver Digital Inc.

Provide ROA
for Devolver Digital Inc.

Provide ROIC
for Devolver Digital Inc.

Provide ROCE
for Devolver Digital Inc.

Provide Gross Margin
for Devolver Digital Inc.

Provide Operating Margin
for Devolver Digital Inc.

Provide Net Margin
for Devolver Digital Inc.

Provide FCF Margin
for Devolver Digital Inc.

Show all solvency ratios
for Devolver Digital Inc.

Provide D/E Ratio
for Devolver Digital Inc.

Provide D/A Ratio
for Devolver Digital Inc.

Provide Interest Coverage Ratio
for Devolver Digital Inc.

Provide Altman Z-Score Ratio
for Devolver Digital Inc.

Provide Quick Ratio
for Devolver Digital Inc.

Provide Current Ratio
for Devolver Digital Inc.

Provide Cash Ratio
for Devolver Digital Inc.

What is the historical Revenue growth
over the last 5 years for Devolver Digital Inc?

What is the historical Net Income growth
over the last 5 years for Devolver Digital Inc?

What is the current Free Cash Flow
of Devolver Digital Inc?

Discuss the annual earnings per share (EPS)
trend over the past five years for Devolver Digital Inc.

Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Revenue & Expenses Breakdown
Devolver Digital Inc

Balance Sheet Decomposition
Devolver Digital Inc

Current Assets 54.9m
Cash & Short-Term Investments 31.9m
Receivables 21.6m
Other Current Assets 1.5m
Non-Current Assets 142m
PP&E 1m
Intangibles 129.4m
Other Non-Current Assets 11.6m
Current Liabilities 30.8m
Accounts Payable 27m
Other Current Liabilities 3.8m
Non-Current Liabilities 11.2m
Long-Term Debt 782k
Other Non-Current Liabilities 10.4m
Efficiency

Earnings Waterfall
Devolver Digital Inc

Revenue
100.1m USD
Cost of Revenue
-68.2m USD
Gross Profit
31.9m USD
Operating Expenses
-40.6m USD
Operating Income
-8.7m USD
Other Expenses
1.6m USD
Net Income
-7.1m USD

Free Cash Flow Analysis
Devolver Digital Inc

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

DEVO Profitability Score
Profitability Due Diligence

Devolver Digital Inc's profitability score is 27/100. The higher the profitability score, the more profitable the company is.

Positive Gross Profit
Positive Revenue Growth Forecast
Negative 1-Year Revenue Growth
Negative ROE
27/100
Profitability
Score

Devolver Digital Inc's profitability score is 27/100. The higher the profitability score, the more profitable the company is.

DEVO Solvency Score
Solvency Due Diligence

Devolver Digital Inc's solvency score is 59/100. The higher the solvency score, the more solvent the company is.

Long-Term Solvency
Negative Net Debt
Low D/E
Short-Term Solvency
59/100
Solvency
Score

Devolver Digital Inc's solvency score is 59/100. 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 36.92 GBX with a low forecast of 27.27 GBX and a high forecast of 49.35 GBX.

Lowest
Price Target
27.27 GBX
5% Upside
Average
Price Target
36.92 GBX
42% Upside
Highest
Price Target
49.35 GBX
90% Upside
View Analyst Estimates
View Analyst Estimates
Want to learn more about Wall St estimates for DEVO?

Click here to dive deeper.

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

Profile

Devolver Digital Inc Logo
Devolver Digital Inc

Country

United States of America

Industry

Media

Market Cap

115m GBP

Dividend Yield

0%

Description

Devolver Digital, Inc. engages in the production of films and video games. The company is headquartered in Austin, Texas. The company went IPO on 2021-11-04. The firm provides label revealed Devolver MaxPass+, a free subscription service that offers the entire Devolver Digital catalog. Its categories of games include action, adventure, arcade, brawler, casual, co-op, comedy, casual, cute, dungeon crawler, fighting, first-person, horror, mobile, multiplayer, musical, narrative, online, pixel art, platformer, point and click, prison, puzzle, role-playing game (RPG), racing, retro, rogue-like, science fiction, shooter, simulator, sports, strategy, thriller, tinder for monarchs, turn based, virtual reality (VR), and watercolor. The firm's games include Blightbound, Phantom Abyss, Ragnorium, Boomerang X, Death's Door, Disc Room, Inscryption, Loop Hero, and Olija,. The firm also offers merchandise store called MERCH, which provides products, such as apparel, artwork, books, collectables, games, pin badges, plush and soundtracks.

Contact

TEXAS
Austin
3267 Bee Caves Rd 107, Box 63
+15126260615.0
www.devolverdigital.com

IPO

2021-11-04

Employees

130

Officers

CEO & Director
Mr. Harry August Miller IV
CFO & Director
Mr. Daniel Widdicombe
COO & Director
Mr. Graeme Struthers

See Also

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

The intrinsic value of one DEVO stock under the Base Case scenario is 29.82 GBX.

Is DEVO stock undervalued or overvalued?

Compared to the current market price of 26 GBX, Devolver Digital Inc is Undervalued by 13%.

Back to Top