Embracer Group

Restructuring, Selective M&A and New Releases Should Help Restart Revenue Growth

Bonywall

Not Invested

Community Contributor

Published

09 Apr 24

Updated

06 Sep 24

Bonywall's Fair Value

SEK 32.22

148.3% overvalued

06 Sep

SEK 80.01

-41.8%

-22.2%

Author's Valuation

SEK 32.2

148.3% overvalued

Bonywall's Fair Value

Narrative

Updates0

Bonywall'sFair Value

SEK 32.2

148.3% overvalued

Future estimation in

% p.a.

Decrease

Increase

Current revenue growth rate

3.39%

Entertainment revenue growth rate

0.45%

Risk Level (Discount Rate)

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

Decrease

Increase

Current discount rate

7.35%

Calculation

SEK 5.65b

Earnings '34

28.98x

PE Ratio '34

SEK 163.67b

Market Cap '34

SEK 163.67b

Market Cap '34

2.49b

No. shares '34

SEK 65.85

Share Price '34

SEK 65.85 Share Price '34

Discounted to 2024 @ 7.41% p.a.

SEK 32.22

Fair Value '24