Dashboard
Portfolios
Watchlist
Community
Discover
Screener
Loading...
Community
/
Sweden
/
Media
/
Starbreeze
STAR B
Starbreeze
PAYDAY 3 Reliance Will Challenge Stability But Spark Renewal
AN
AnalystLowTarget
Not Invested
Consensus Narrative from 2 Analysts
Published
18 Aug 25
Updated
28 Aug 25
0
Set Fair Value
0
votes
Share
AnalystLowTarget
's Fair Value
SEK 0.22
17.7% undervalued
intrinsic discount
28 Aug
SEK 0.18
1Y
-32.5%
7D
1.0%
Loading
1Y
-32.5%
7D
1.0%
Author's Valuation
SEK 0.2
17.7% undervalued
intrinsic discount
AnalystLowTarget Fair Value
View Valuation
Narrative
Updates
0
Valuator
Company Info
Notes
AnalystLowTarget Fair Value
SEK 0.2
17.7% undervalued
intrinsic discount
Future estimation in
3 Years
time period
Past
Future
-2b
598m
2014
2017
2020
2023
2025
2026
2028
Revenue SEK 298.6m
Earnings SEK 47.1m
Revenue
Profit Margin
Future PE
Revenue
% p.a.
0
Decrease
Increase
Current revenue growth rate
9.96%
Entertainment revenue growth rate
0.46%
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
7.41%
Calculation
SEK 47.12m
Earnings '28
x
12.51x
PE Ratio '28
=
SEK 589.34m
Market Cap '28
SEK 589.34m
Market Cap '28
/
2.16b
No. shares '28
=
SEK 0.27
Share Price '28
SEK 0.27
Share Price '28
Discounted to 2025 @ 7.40% p.a.
=
SEK 0.22
Fair Value '25
