EVO: Legal Dispute Will Drive Medium Term Repricing Despite Solid Fundamentals

Analysts have modestly reduced their price target for Evolution to SEK 771.92 from SEK 776.59 as they factor in lawsuit related uncertainty and expectations for structurally slower growth compared with prior forecasts.

Analyst Commentary

Recent research updates on Evolution highlight a growing divergence in views, with several firms recalibrating ratings and price targets to reflect both legal uncertainties and a more tempered growth outlook. While some see valuation as increasingly fair relative to a slower structural growth profile, others still point to solid fundamentals supporting upside from current levels.

Bullish Takeaways

Bullish analysts note that despite heightened legal risk, Evolution's core business model and cash generation remain intact, supporting valuation resilience around current price levels.
Incremental price target increases, such as the move to SEK 830, are framed as recognition that the company can still execute on its pipeline and defend margins even in a slower growth environment.
Some see the reset in expectations as constructive, arguing that a more conservative growth algorithm is now better reflected in forecasts, reducing the risk of major estimate cuts ahead.
Equal Weight or Hold ratings with price targets above the current consensus imply that, if legal outcomes prove benign and growth stabilizes, there is room for re-rating over the medium term.

Bearish Takeaways

Bearish analysts emphasize that a "structurally lower growth algorithm" is still not fully captured in consensus, arguing that the stock's premium valuation is harder to justify against decelerating top-line trends.
The U.S. legal dispute introduces a wide range of potential outcomes, and more cautious voices see this as a material overhang that could pressure both multiples and near-term capital deployment.
Multiple downgrades to Hold or Underweight signal that several on the Street now see a less favorable risk-reward skew, particularly if legal costs rise or growth continues to undershoot historic norms.
Reduced price targets, including cuts from above SEK 1,000 to the SEK 600–700 range, reflect concern that execution risk and regulatory uncertainty may cap valuation upside for longer than previously assumed.

What's in the News

Pareto downgraded Evolution AB to Hold from Buy and set a SEK 720 price target, signaling increased caution on valuation amid legal and growth concerns (Pareto)

Valuation Changes

Fair Value has edged down slightly to SEK 771.92 from SEK 776.59, reflecting a modestly lower intrinsic value estimate.
Discount Rate has risen slightly to 6.26 percent from 6.19 percent, indicating a marginally higher required return and risk premium.
Revenue Growth expectations are essentially unchanged, easing fractionally to 4.98 percent from 4.98 percent previously.
Net Profit Margin remains stable, dipping only marginally to 48.23 percent from 48.23 percent, implying minimal change to long term profitability assumptions.
Future P/E has increased slightly to 12.57x from 12.41x, suggesting a small uplift in the valuation multiple applied to forward earnings.

Expansion into new regulated markets and studio launches positions Evolution for stable, long-term growth in digital and online gaming sectors.
Exclusive partnerships and innovative game releases enhance product differentiation, driving higher margins and supporting sustained organic revenue expansion.
Increasing regulatory, operational, and market pressures threaten Evolution's revenue growth, margins, and profitability, while diversification and expansion strategies carry heightened risk and execution challenges.

Catalysts

About Evolution

Develops, produces, markets, and licenses online casino systems to gaming operators in Europe, Asia, North America, Latin America, and internationally.What are the underlying business or industry changes driving this perspective?

Recent proactive ring-fencing and regulatory-driven limitations in Europe have caused a temporary revenue slowdown, but as more markets regulate and channelization improves, Evolution is well-positioned to capture renewed growth, especially as regulated markets unlock over time. This will enhance medium to long-term revenue visibility and stability.
The rollout of new studios in large, high-growth regions like Brazil and the Philippines provides a strong platform to benefit from ongoing global digitalization and the legalization of online gaming, significantly expanding Evolution's addressable market and long-term top-line growth potential.
The exclusive global content partnership with Hasbro greatly strengthens Evolution's product differentiation, reinforcing its ability to meet the rising demand for immersive, branded entertainment. This enhances both future revenue streams and pricing power, positively impacting margins and earnings as branded offerings typically carry higher value.
A strong pipeline of over 100 planned game releases-emphasizing innovative formats and live experiences-positions Evolution to further capitalize on growing consumer demand for real-time, interactive gaming. This is expected to support organic revenue growth and operational leverage as fixed costs scale more slowly than revenues.
Ongoing investments in optimizing the resource mix (regional studio allocation and operational efficiency) are set to drive higher net margins over time. As new, more efficient studios ramp up and older resource imbalances are addressed, Evolution is likely to benefit from improved cost discipline, supporting long-term earnings growth.

Evolution Future Earnings and Revenue Growth

Assumptions

How have these above catalysts been quantified?

Analysts are assuming Evolution's revenue will grow by 5.8% annually over the next 3 years.
Analysts assume that profit margins will shrink from 53.7% today to 49.3% in 3 years time.
Analysts expect earnings to reach €1.3 billion (and earnings per share of €6.55) by about September 2028, up from €1.2 billion today. However, there is some disagreement amongst the analysts with the more bullish ones expecting earnings as high as €1.5 billion.
In order for the above numbers to justify the analysts price target, the company would need to trade at a PE ratio of 14.3x on those 2028 earnings, up from 11.9x today. This future PE is greater than the current PE for the GB Hospitality industry at 12.2x.
Analysts expect the number of shares outstanding to decline by 2.37% per year for the next 3 years.
To value all of this in today's terms, we will use a discount rate of 6.38%, as per the Simply Wall St company report.

Evolution Future Earnings Per Share Growth

Risks

What could happen that would invalidate this narrative?

Heightened regulatory scrutiny and proactive "ring-fencing" in regulated European markets are already leading to negative revenue growth in Europe (-5% sequentially) and higher-than-anticipated compliance costs, potentially limiting long-term market expansion and compressing margins as the company adapts to ever-stricter regional regulations.
Persistent cybercrime activity and stream theft in Asia, requiring continuous technical countermeasures, are eroding good revenue and generating ongoing operational risk, thereby introducing volatility and uncertainty into revenue streams from this key growth region.
Growth in Evolution's RNG segment is stalling (0.3% annual growth this quarter, even after adjusting for a large payout) and appears structurally weaker than the live segment, raising questions about the long-term addressable market and diversification potential for future revenue and earnings growth.
The expansion into new studios and geographies (e.g., the Philippines and Brazil) involves higher upfront costs, a need for hiring and resource reallocation, and the risk of slower-than-expected market adoption or mis-execution, which may pressure operating leverage and hinder near
to medium-term net margin improvement.
Ongoing regulatory reviews (such as in the UK), elevated operating expenses growing faster than revenue (10% OpEx growth vs. 3.1% revenue growth YoY), and currency headwinds combine to undermine the consistency of earnings growth and may lead to increased earnings volatility and lower profitability over the long term.

Valuation

How have all the factors above been brought together to estimate a fair value?

The analysts have a consensus price target of SEK916.81 for Evolution based on their expectations of its future earnings growth, profit margins and other risk factors. However, there is a degree of disagreement amongst analysts, with the most bullish reporting a price target of SEK1348.45, and the most bearish reporting a price target of just SEK643.54.
In order for you to agree with the analyst's consensus, you'd need to believe that by 2028, revenues will be €2.7 billion, earnings will come to €1.3 billion, and it would be trading on a PE ratio of 14.3x, assuming you use a discount rate of 6.4%.
Given the current share price of SEK785.6, the analyst price target of SEK916.81 is 14.3% higher.
We always encourage you to reach your own conclusions though. So sense check these analyst numbers against your own assumptions and expectations based on your understanding of the business and what you believe is probable.

Have other thoughts on Evolution?

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

AnalystConsensusTarget is a tool utilizing a Large Language Model (LLM) that ingests data on consensus price targets, forecasted revenue and earnings figures, as well as the transcripts of earnings calls to produce qualitative analysis. The narratives produced by AnalystConsensusTarget are general in nature and are based solely on analyst data and publicly-available material published by the respective companies. These scenarios are not indicative of the company's future performance and are exploratory in nature. Simply Wall St has no position in the company(s) 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 price targets and estimates used are consensus data, and do 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 AnalystConsensusTarget's analysis may not factor in the latest price-sensitive company announcements or qualitative material.