Loading...

TROPHY GAMES Development Will See Revenue Rise by 22% in the Next 3 Years

Published
28 Feb 25
Updated
15 Apr 26
Views
44
15 Apr
DKK 14.55
avt's Fair Value
DKK 21.01
30.7% undervalued intrinsic discount
Loading
1Y
62.4%
7D
2.1%

Author's Valuation

DKK 21.0130.7% undervalued intrinsic discount

avt's Fair Value

Last Update 15 Apr 26

Fair value Increased 10%

I did not consider penetration into the chinese market in the previous valuation. Upper end of my expectation is increased significantly. Revenue expectations increased from 150-170 to 160-200.

Mangements revenue guidance is 130-153, I believe even the upper end is very conservative considering marketing budget, marketing spend in Q5 and possibility of succesfull entry into the chinese market.

6 viewsusers have viewed this narrative update
  • Revenue is expected to reach 160-200m in 2026.
  • Gross margins should improve modestly over time. A higher share of ad-based revenue will be supportive, while normalization of platform fees from Google Play Store will have negative impact. Overall, margins are likely to trend slightly upward but remain below 80% in the long term.
  • Operating margins are expected to expand over the coming years. Current profitability is negatively impacted by elevated marketing spend in Q4, effect depending on share spend in “Q5”. Organic growth driven by the Farm Manager release have supported margins which should normalize in 2026. Operating leverage should improve as the business scales.
  • Regulation presents a mixed outlook. Increasing scrutiny on freemium models could be a headwind. However, heightened regulatory pressure on platform operators may benefit developers, as any reduction in platform fees would directly enhance margins.
  • AI is likely to be structurally beneficial particularly in reducing development cost and increasing marketing effeciency. That said, these gains will be industry wide, making it uncertain how the relative competitive positioning between small, mid sized, and large developers will be.
  • Financial position is strong, especially relative to peers in a generally distressed industry. This provides strategic flexibility. the company is better positioned to navigate industry risks and may be able to capitalize on attractive M&A opportunities going forward.

Have other thoughts on TROPHY GAMES Development?

Create your own narrative on this stock, and estimate its Fair Value using our Valuator tool.

Create Narrative

How well do narratives help inform your perspective?

Disclaimer

The user avt holds no position in CPSE:TGAMES. Simply Wall St has no position in any of the companies mentioned. Simply Wall St may provide the securities issuer or related entities with website advertising services for a fee, on an arm's length basis. These relationships have no impact on the way we conduct our business, the content we host, or how our content is served to users. The author of this narrative is not affiliated with, nor authorised by Simply Wall St as a sub-authorised representative. This narrative is general in nature and explores scenarios and estimates created by the author. The narrative does not reflect the opinions of Simply Wall St, and the views expressed are the opinion of the author alone, acting on their own behalf. These scenarios are not indicative of the company's future performance and are exploratory in the ideas they cover. The fair value estimates are estimations only, and does not constitute a recommendation to buy or sell any stock, and they do not take account of your objectives, or your financial situation. Note that the author's analysis may not factor in the latest price-sensitive company announcements or qualitative material.

Read more narratives