I

Ice Code Games SA
WSE:ICG

Watchlist Manager
Ice Code Games SA
WSE:ICG
Watchlist
Price: 0.252 PLN Market Closed
Market Cap: 32m PLN
Have any thoughts about
Ice Code Games SA?
Write Note

Intrinsic Value

ICG'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 ICG stock under the Base Case scenario is 0.123 PLN. Compared to the current market price of 0.252 PLN, Ice Code Games SA is Overvalued by 51%.

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

ICG Intrinsic Value
0.123 PLN
Overvaluation 51%
Intrinsic Value
Price
I
Base Case Scenario

Valuation Backtest
Ice Code Games SA

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 ICG 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 ICG?
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 Ice Code Games SA

Provide an overview of the primary business activities
of Ice Code Games SA.

What unique competitive advantages
does Ice Code Games SA hold over its rivals?

What risks and challenges
does Ice Code Games SA face in the near future?

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

Show all valuation multiples
for Ice Code Games SA.

Provide P/S
for Ice Code Games SA.

Provide P/E
for Ice Code Games SA.

Provide P/OCF
for Ice Code Games SA.

Provide P/FCFE
for Ice Code Games SA.

Provide P/B
for Ice Code Games SA.

Provide EV/S
for Ice Code Games SA.

Provide EV/GP
for Ice Code Games SA.

Provide EV/EBITDA
for Ice Code Games SA.

Provide EV/EBIT
for Ice Code Games SA.

Provide EV/OCF
for Ice Code Games SA.

Provide EV/FCFF
for Ice Code Games SA.

Provide EV/IC
for Ice Code Games SA.

Compare the intrinsic valuations
of Ice Code Games SA and its key competitors using the latest financial data.

Compare historical revenue growth rates
of Ice Code Games SA against its competitors.

Analyze the profit margins
(gross, operating, and net) of Ice Code Games SA compared to its peers.

Compare the P/E ratios
of Ice Code Games SA against its peers.

Discuss the investment returns and shareholder value creation
comparing Ice Code Games SA with its peers.

Analyze the financial leverage
of Ice Code Games SA compared to its main competitors.

Show all profitability ratios
for Ice Code Games SA.

Provide ROE
for Ice Code Games SA.

Provide ROA
for Ice Code Games SA.

Provide ROIC
for Ice Code Games SA.

Provide ROCE
for Ice Code Games SA.

Provide Gross Margin
for Ice Code Games SA.

Provide Operating Margin
for Ice Code Games SA.

Provide Net Margin
for Ice Code Games SA.

Provide FCF Margin
for Ice Code Games SA.

Show all solvency ratios
for Ice Code Games SA.

Provide D/E Ratio
for Ice Code Games SA.

Provide D/A Ratio
for Ice Code Games SA.

Provide Interest Coverage Ratio
for Ice Code Games SA.

Provide Altman Z-Score Ratio
for Ice Code Games SA.

Provide Quick Ratio
for Ice Code Games SA.

Provide Current Ratio
for Ice Code Games SA.

Provide Cash Ratio
for Ice Code Games SA.

What is the historical Revenue growth
over the last 5 years for Ice Code Games SA?

What is the historical Net Income growth
over the last 5 years for Ice Code Games SA?

What is the current Free Cash Flow
of Ice Code Games SA?

Discuss the annual earnings per share (EPS)
trend over the past five years for Ice Code Games SA.

Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
Ice Code Games SA

Current Assets 2.7m
Cash & Short-Term Investments 1.9m
Receivables 549.1k
Other Current Assets 280.2k
Non-Current Assets 22.1m
Long-Term Investments 5k
Intangibles 22.1m
Other Non-Current Assets 29.5k
Current Liabilities 2.1m
Accounts Payable 355.2k
Accrued Liabilities 5.7k
Short-Term Debt 1.7m
Other Current Liabilities 121.9k
Non-Current Liabilities 9.2m
Long-Term Debt 260k
Other Non-Current Liabilities 9m
Efficiency

Earnings Waterfall
Ice Code Games SA

Revenue
4.8m PLN
Cost of Revenue
-79.8k PLN
Gross Profit
4.7m PLN
Operating Expenses
-6.9m PLN
Operating Income
-2.2m PLN
Other Expenses
-207.5k PLN
Net Income
-2.4m PLN

Free Cash Flow Analysis
Ice Code Games SA

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

ICG Profitability Score
Profitability Due Diligence

Ice Code Games SA's profitability score is 29/100. The higher the profitability score, the more profitable the company is.

29/100
Profitability
Score

Ice Code Games SA's profitability score is 29/100. The higher the profitability score, the more profitable the company is.

ICG Solvency Score
Solvency Due Diligence

Ice Code Games SA's solvency score is 57/100. The higher the solvency score, the more solvent the company is.

Low D/E
Long-Term Solvency
Negative Net Debt
Short-Term Solvency
57/100
Solvency
Score

Ice Code Games SA's solvency score is 57/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

ICG Price Targets Summary
Ice Code Games SA

There are no price targets for ICG.
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 ICG?

Click here to dive deeper.

Dividends

Ice Code Games SA
does not pay dividends
Shareholder Yield

Current shareholder yield for ICG 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

Ice Code Games SA

Country

Poland

Industry

Media

Market Cap

32m PLN

Dividend Yield

0%

Description

ICE CODE GAMES SA operates online social media and gaming portals. The company is headquartered in Krakow, Woj. Malopolskie. The company went IPO on 2007-08-30. The firm specializes in the provision of online and mobile telephony entertainment solutions and concentrates its activities on music, radio, video games, online societies and Internet protocol television (IPTV). The company also operates an Internet portals, such as styl.fm, naobcasach.pl, tik-tak.pl, among others and Internet game FashionStyle.pl. As of December 31, 2011, the Company operated a 74%-owned subsidiary, Medousa sp. z o.o., involved in the distribution of online gaming through the portal supergry.pl, mobile telephony solutions through sms.pl, as well as the management of online photo society through fotosik.pl.

Contact

WOJ. MALOPOLSKIE
Krakow
ul. Grzegorzecka 67d lok. 26
+48126540519
www.digitalavenue.pl

IPO

2007-08-30

Employees

-

Officers

See Also

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

The intrinsic value of one ICG stock under the Base Case scenario is 0.123 PLN.

Is ICG stock undervalued or overvalued?

Compared to the current market price of 0.252 PLN, Ice Code Games SA is Overvalued by 51%.

Back to Top