Hacksaw

Expanding Games Portfolio And New Regulated Markets Will Support Long Term Earnings Potential

AnalystConsensusTarget

Not Invested

Based on Analyst Price Targets

Published

25 Jan 26

Views

n/a

AnalystConsensusTarget's Fair Value

n/a

1.5%

n/a

1.5%

You can edit this narrative until Jan 26 6:05 AM. Then, changes will post as Updates.

Author's Valuation

SEK 99.8741.8% undervalued

AnalystConsensusTarget Fair Value

Narrative

Updates0

Valuator

Company Info

Notes

AnalystConsensusTarget Fair Value

SEK 99.87

41.8% undervalued

Future estimation in

Revenue

Profit Margin

Future PE

Growth p.a.

Decrease

Increase

Forecast revenue growth rate

24.17%

Historical revenue growth rate

N/A

Entertainment revenue growth rate

0.35%

Risk Level (Discount Rate)

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

Decrease

Increase

Current discount rate

7.14%

Calculation

€265.26m

Earnings '29

12.56x

PE Ratio '29

€3.33b

Market Cap '29

€3.33b

Market Cap '29

290.04m

No. shares '29

€11.49

Share Price '29

€11.49 Share Price '29

Discounted to 2026 @ 6.77% p.a.

€9.44

Fair Value '26

€9.44 Fair Value '26

Converted to SEK @ 10.5788 EUR/SEK Exchange Rate

SEK 99.86

Fair Value '26