Entering iGaming In 2025 Will Broaden Business But Currency Fluctuations Could Present Challenges

AN

AnalystConsensusTarget

AnalystConsensusTarget

Not Invested

Based on Analyst Price Targets

Published

22 Feb 25

Updated

17 Jul 25

Views

13

n/a

n/a

AnalystConsensusTarget's Fair Value

n/a

1Y

1.1%

7D

0%

Loading

1Y

1.1%

7D

0%

You can edit this narrative until Jul 17 5:35 AM. Then, changes will post as Updates.

Author's Valuation

₩68.67k20.8% undervalued

AnalystConsensusTarget Fair Value

Shared on 17 Jul 25

Fair value Increased 11%

Shared on 01 May 25

Fair value Decreased 0.000016%

AnalystConsensusTarget made no meaningful changes to valuation assumptions.

Shared on 23 Apr 25

Fair value Increased 1.40%

AnalystConsensusTarget has increased revenue growth from 4.7% to 7.5%, increased profit margin from 21.2% to 25.7% and decreased future PE multiple from 10.2x to 7.8x.

Shared on 17 Apr 25

Fair value Increased 0.014%

AnalystConsensusTarget made no meaningful changes to valuation assumptions.

Shared on 09 Apr 25

AnalystConsensusTarget made no meaningful changes to valuation assumptions.

Shared on 02 Apr 25

Fair value Increased 69%

AnalystConsensusTarget made no meaningful changes to valuation assumptions.

Shared on 26 Mar 25

Fair value Decreased 46%

AnalystConsensusTarget has decreased shares outstanding growth rate from 0.0% to 0.0%.

Shared on 19 Mar 25

Fair value Increased 87%

Shared on 13 Mar 25

Fair value Decreased 45%

AnalystConsensusTarget has decreased revenue growth from 7.9% to 5.0%, decreased profit margin from 25.0% to 22.4%, increased future PE multiple from 8.4x to 9.5x and decreased shares outstanding growth rate from 0.0% to 0.0%.

AnalystConsensusTarget Fair Value

₩68.67k

20.8% undervalued

Future estimation in

Growth p.a.

Growth p.a.

%

Decrease

Increase

Current revenue growth rate

10.74%

Hospitality revenue growth rate

0.49%

Risk Level (Discount Rate)

Our default considers factors like the company's size, volatility, profitablity and country of operation.

%

0

Decrease

Increase

Current discount rate

8.41%

Calculation

₩194.33b

Earnings '28

x

9.06x

PE Ratio '28

=

₩1.76t

Market Cap '28

₩1.76t

Market Cap '28

/

20.30m

No. shares '28

=

₩86.70k

Share Price '28

₩86.70k Share Price '28

Discounted to 2025 @ 8.63% p.a.

=

₩67.65k

Fair Value '25