G5 Entertainment

Store And Third-Party Platform Expansion Will Unlock Future Value

AnalystConsensusTarget

Not Invested

Based on Analyst Price Targets

Published

10 Feb 25

Updated

01 May 25

Views

n/a

AnalystConsensusTarget's Fair Value

n/a

-20.3%

1.9%

-20.3%

1.9%

You can edit this narrative until May 12 6:02 AM. Then, changes will post as Updates.

Author's Valuation

SEK 187.553.4% undervalued

AnalystConsensusTarget Fair Value

Narrative

Updates8

Shared on 01 May 25

Fair value Decreased 0.98%

Shared on 23 Apr 25

AnalystConsensusTarget made no meaningful changes to valuation assumptions.

Shared on 17 Apr 25

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 Decreased 3.27%

AnalystConsensusTarget made no meaningful changes to valuation assumptions.

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 13 Mar 25

Fair value Decreased 2.12%

AnalystConsensusTarget has decreased revenue growth from -0.5% to 1.5%.

AnalystConsensusTarget Fair Value

SEK 187.5

53.4% undervalued

Future estimation in

Growth p.a.

Decrease

Increase

Current revenue growth rate

1.47%

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.

Decrease

Increase

Current discount rate

6.88%

Calculation

SEK 121.13m

Earnings '28

14.74x

PE Ratio '28

SEK 1.79b

Market Cap '28

SEK 1.79b

Market Cap '28

7.80m

No. shares '28

SEK 228.90

Share Price '28

SEK 228.90 Share Price '28

Discounted to 2025 @ 6.87% p.a.

SEK 187.52

Fair Value '25