Gambling.com Group

Fair Value Estimate: ~$16

DuckDCF

Invested

Community Contributor

Published

07 Oct 25

Views

200

07 Oct

US$2.46

DuckDCF's Fair Value

US$16.00

84.6% undervalued

-79.7%

-40.3%

-79.7%

-40.3%

You can edit this narrative until Oct 8 8:30 AM. Then, changes will post as Updates.

Author's Valuation

US$1684.6% undervalued

DuckDCF's Fair Value

Valuator

Company Info

Notes

DuckDCF'sFair Value

US$16

84.6% undervalued

Future estimation in

Revenue

Profit Margin

Future PE

Growth p.a.

Decrease

Increase

Forecast revenue growth rate

6.26%

Historical revenue growth rate

28.73%

Media revenue growth rate

0.12%

Risk Level (Discount Rate)

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

Decrease

Increase

Current discount rate

9.94%

Calculation

US$36.79m

Earnings '28

20.47x

PE Ratio '28

US$753.14m

Market Cap '28

US$753.14m

Market Cap '28

37.68m

No. shares '28

US$19.99

Share Price '28

US$19.99 Share Price '28

Discounted to 2025 @ 7.70% p.a.

US$16.00

Fair Value '25