Tomb Raider Focus Will Shape Future Prospects Amid Risks

AN

AnalystConsensusTarget

AnalystConsensusTarget

Not Invested

Based on Analyst Price Targets

Published

25 Dec 24

Updated

04 Oct 25

n/a

n/a

AnalystConsensusTarget's Fair Value

n/a

1Y

-46.1%

7D

11.9%

Loading

1Y

-46.1%

7D

11.9%

You can edit this narrative until Oct 5 10:30 AM. Then, changes will post as Updates.

Author's Valuation

SEK 11822.3% undervalued

AnalystConsensusTarget Fair Value

Shared on 04 Oct 25

Fair value Increased 2.41%

Analysts have raised their price target for Embracer Group from SEK 115.22 to SEK 118.00, citing adjustments to key valuation metrics and updated financial assumptions. Valuation Changes Consensus Analyst Price Target has increased from SEK 115.22 to SEK 118.00.

Shared on 16 Aug 25

Fair value Decreased 15%

Despite improved consensus revenue growth forecasts, Embracer Group's significantly lower future P/E ratio points to increased uncertainty or risk perception, resulting in a notable decrease in fair value from SEK136.00 to SEK116.20. What's in the News Phil Rogers appointed CEO of Embracer Group, effective 1 August 2025, as part of the company's ongoing transformation process.

Shared on 01 May 25

Fair value Increased 51%

Shared on 23 Apr 25

Fair value Decreased 0.82%

AnalystConsensusTarget made no meaningful changes to valuation assumptions.

Shared on 17 Apr 25

Fair value Increased 0.45%

AnalystConsensusTarget made no meaningful changes to valuation assumptions.

Shared on 09 Apr 25

Fair value Decreased 33%

AnalystConsensusTarget made no meaningful changes to valuation assumptions.

Shared on 02 Apr 25

Fair value Decreased 11%

Shared on 26 Mar 25

AnalystConsensusTarget made no meaningful changes to valuation assumptions.

Shared on 19 Mar 25

AnalystConsensusTarget made no meaningful changes to valuation assumptions.

Shared on 12 Mar 25

Fair value Increased 10%

AnalystConsensusTarget has decreased revenue growth from 3.5% to -16.4% and increased future PE multiple from 11.1x to 19.1x.

AnalystConsensusTarget Fair Value

SEK 118

22.3% undervalued

Future estimation in

% p.a.

0

Decrease

Increase

Current revenue growth rate

3.45%

Entertainment revenue growth rate

0.42%

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

7.26%

Calculation

SEK 2.10b

Earnings '28

x

15.55x

PE Ratio '28

=

SEK 32.58b

Market Cap '28

SEK 32.58b

Market Cap '28

/

225.51m

No. shares '28

=

SEK 144.49

Share Price '28

SEK 144.49 Share Price '28

Discounted to 2025 @ 7.06% p.a.

=

SEK 117.73

Fair Value '25