Starbreeze

Digital Entertainment Adoption And PAYDAY Expansion Will Redefine Multiplayer Gaming

AnalystHighTarget

Not Invested

Consensus Narrative from 2 Analysts

Published

17 Aug 25

Updated

17 Aug 25

AnalystHighTarget's Fair Value

SEK 0.45

59.3% undervalued

17 Aug

SEK 0.18

-35.4%

-4.1%

Author's Valuation

SEK 0.5

59.3% undervalued

AnalystHighTarget Fair Value

Narrative

Updates0

AnalystHighTarget Fair Value

SEK 0.5

59.3% undervalued

Future estimation in

% p.a.

Decrease

Increase

Current revenue growth rate

16.83%

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

7.41%

Calculation

SEK 22.88m

Earnings '28

36.01x

PE Ratio '28

SEK 823.97m

Market Cap '28

SEK 823.97m

Market Cap '28

1.48b

No. shares '28

SEK 0.56

Share Price '28

SEK 0.56 Share Price '28

Discounted to 2025 @ 7.43% p.a.

SEK 0.45

Fair Value '25