Dashboard
Portfolios
Watchlist
Community
Discover
Screener
Community
/
Sweden
/
Media
/
Embracer Group
EMBRAC B
Embracer Group
Digital Trends And Legacy IPs Will Shatter Margins
AN
AnalystLowTarget
Not Invested
Consensus Narrative from 9 Analysts
Published
06 Jul 25
Updated
20 Aug 25
0
Set Fair Value
0
votes
Share
AnalystLowTarget
's Fair Value
SEK 81.00
6.2% overvalued
intrinsic discount
20 Aug
SEK 86.00
Loading
1Y
-41.4%
7D
7.5%
Author's Valuation
SEK 81.0
6.2% overvalued
intrinsic discount
AnalystLowTarget Fair Value
View Valuation
Narrative
Updates
0
Valuator
Company Info
Notes
AnalystLowTarget Fair Value
SEK 81.0
6.2% overvalued
intrinsic discount
Future estimation in
3 Years
time period
Past
Future
-21b
38b
2014
2017
2020
2023
2025
2026
2028
Revenue SEK 19.7b
Earnings SEK 2.1b
Revenue
Profit Margin
Future PE
Revenue
% p.a.
0
Decrease
Increase
Current revenue growth rate
3.58%
Entertainment revenue growth rate
0.45%
Other Inputs & Calculation
Risk Level (Discount Rate)
Our default considers factors like the company's size, volatility, profitablity and country of operation.
Risk Level (Discount Rate)
%
0
Decrease
Increase
Current discount rate
7.31%
Calculation
SEK 2.07b
Earnings '28
x
10.90x
PE Ratio '28
=
SEK 22.53b
Market Cap '28
SEK 22.53b
Market Cap '28
/
225.51m
No. shares '28
=
SEK 99.92
Share Price '28
SEK 99.92
Share Price '28
Discounted to 2025 @ 7.33% p.a.
=
SEK 80.82
Fair Value '25
