Kambi Group plc

LSE:0EAW Stock Report

Market Cap: SEK 4.8b

Kambi Group Valuation

Is 0EAW undervalued compared to its fair value, analyst forecasts and its price relative to the market?

Valuation Score

0/6

Valuation Score 0/6

  • Below Future Cash Flow Value

  • Significantly Below Future Cash Flow Value

  • Price-To-Earnings vs Peers

  • Price-To-Earnings vs Industry

  • Price-To-Earnings vs Fair Ratio

  • Analyst Forecast

Share Price vs Fair Value

What is the Fair Price of 0EAW when looking at its future cash flows? For this estimate we use a Discounted Cash Flow model.

Ultimate guide to DCF valuation for stock investing

Learn how to determine fair value like the best investors in the world.

Below Future Cash Flow Value: 0EAW (SEK183.91) is trading above our estimate of future cash flow value (SEK176.43)

Significantly Below Future Cash Flow Value: 0EAW is trading above our estimate of future cash flow value.

Key Valuation Metric

Which metric is best to use when looking at relative valuation for 0EAW?

Key metric: As 0EAW is profitable we use its Price-To-Earnings Ratio for relative valuation analysis.

The above table shows the Price to Earnings ratio for 0EAW. This is calculated by dividing 0EAW's market cap by their current earnings.
What is 0EAW's PE Ratio?
PE Ratio38x
Earnings€11.46m
Market Cap€435.26m

Price to Earnings Ratio vs Peers

How does 0EAW's PE Ratio compare to its peers?

The above table shows the PE ratio for 0EAW vs its peers. Here we also display the market cap and forecasted growth for additional consideration.
CompanyForward PEEstimated GrowthMarket Cap
Peer Average25.3x
RNK Rank Group
12.3x13.84%UK£467.9m
WVIA Winvia Entertainment
66.3xn/aUK£252.3m
NXQ Nexteq
18.2x-24.05%UK£26.0m
MARS Marston's
4.4x0.57%UK£329.1m
0EAW Kambi Group
38x19.50%SEK 4.8b

Price-To-Earnings vs Peers: 0EAW is expensive based on its Price-To-Earnings Ratio (38x) compared to the peer average (25.3x).

Historical Price to Earnings Ratio

Historical Price to Earnings Ratio compares a stock's price to its earnings over time. Higher ratios indicate that investors are willing to pay more for the stock.

Fetching historical data

Price to Earnings Ratio vs Industry

How does 0EAW's PE Ratio compare vs other companies in the GB Hospitality Industry?

0 CompaniesPrice / EarningsEstimated GrowthMarket Cap
No more companies available in this PE range
0EAW 38.0xIndustry Avg. 18.1xNo. of Companies6PE01224364860+
0 CompaniesEstimated GrowthMarket Cap
No more companies

Price-To-Earnings vs Industry: 0EAW is expensive based on its Price-To-Earnings Ratio (38x) compared to the UK Hospitality industry average (18.1x).

Price to Earnings Ratio vs Fair Ratio

What is 0EAW's PE Ratio compared to its Fair PE Ratio? This is the expected PE Ratio taking into account the company's forecast earnings growth, profit margins and other risk factors.

0EAW PE Ratio vs Fair Ratio.
Fair Ratio
Current PE Ratio38x
Fair PE Ratio19.6x

Price-To-Earnings vs Fair Ratio: 0EAW is expensive based on its Price-To-Earnings Ratio (38x) compared to the estimated Fair Price-To-Earnings Ratio (19.6x).

Analyst Price Targets

What is the analyst 12-month forecast and do we have any statistical confidence in the consensus price target?

The above table shows the analyst 0EAW forecast and predictions for the stock price in 12 month’s time.
DateShare PriceAverage 1Y Price TargetDispersionHighLow1Y Actual priceAnalysts
CurrentSEK 183.91
SEK 201.41
+9.51%
11.51%SEK 225.11SEK 169.94n/a3
Jul ’27SEK 154.79
SEK 176.39
+13.96%
14.69%SEK 199.35SEK 140.18n/a3
Jun ’27SEK 176.66
SEK 176.39
-0.16%
14.69%SEK 199.35SEK 140.18n/a3
May ’27SEK 152.60
SEK 176.14
+15.43%
14.87%SEK 199.31SEK 139.52n/a3
Apr ’27SEK 113.55
SEK 166.90
+46.98%
13.92%SEK 190.13SEK 143.66n/a2
Mar ’27SEK 104.80
SEK 146.74
+40.02%
22.52%SEK 189.98SEK 109.76n/a3
Feb ’27SEK 120.10
SEK 145.90
+21.48%
23.12%SEK 190.49SEK 108.92n/a3
Jan ’27SEK 136.20
SEK 154.69
+13.57%
21.42%SEK 194.72SEK 113.60n/a3
Dec ’26SEK 136.35
SEK 154.69
+13.45%
21.42%SEK 194.72SEK 113.60n/a3
Nov ’26SEK 111.15
SEK 153.05
+37.69%
22.12%SEK 195.14SEK 112.23n/a3
Oct ’26SEK 114.40
SEK 154.50
+35.05%
21.05%SEK 194.15SEK 114.50n/a3
Sep ’26SEK 133.75
SEK 154.50
+15.51%
21.05%SEK 194.15SEK 114.50n/a3
Aug ’26SEK 141.40
SEK 155.11
+9.69%
21.07%SEK 195.13SEK 115.08SEK 180.203
Jul ’26SEK 136.50
SEK 153.12
+12.18%
22.61%SEK 194.99SEK 110.21SEK 154.793
Jun ’26SEK 122.70
SEK 153.12
+24.80%
22.61%SEK 194.99SEK 110.21SEK 176.663
May ’26SEK 107.50
SEK 169.14
+57.34%
28.40%SEK 227.43SEK 98.65SEK 152.604
Apr ’26SEK 104.00
SEK 167.43
+60.99%
28.27%SEK 223.74SEK 97.05SEK 113.554
Mar ’26SEK 105.41
SEK 171.72
+62.91%
28.69%SEK 231.13SEK 100.26SEK 104.804
Feb ’26SEK 124.00
SEK 179.60
+44.84%
26.32%SEK 237.28SEK 115.65SEK 120.104
Jan ’26SEK 102.40
SEK 178.62
+74.43%
26.25%SEK 236.47SEK 115.26SEK 136.204
Dec ’25SEK 104.50
SEK 180.40
+72.63%
26.51%SEK 239.64SEK 116.80SEK 136.354
Nov ’25SEK 135.50
SEK 182.59
+34.75%
22.81%SEK 234.84SEK 130.82SEK 111.154
Oct ’25SEK 130.20
SEK 162.36
+24.70%
18.99%SEK 204.11SEK 130.61SEK 114.403
Sep ’25SEK 116.20
SEK 183.97
+58.32%
22.70%SEK 238.78SEK 133.30SEK 133.754
Aug ’25SEK 124.10
SEK 183.97
+48.24%
22.70%SEK 238.78SEK 133.30SEK 141.404
SEK 204.88
Fair Value
10.2% undervalued intrinsic discount
3
Number of Analysts

Analyst Forecast: Target price is less than 20% higher than the current share price.

Discover undervalued companies

7D

1Y

7D

1Y

7D

1Y

Company Analysis and Financial Data Status

DataLast Updated (UTC time)
Company Analysis2026/08/06 16:05
End of Day Share Price 2026/08/05 00:00
Earnings2026/06/30
Annual Earnings2025/12/31

Data Sources

The data used in our company analysis is from S&P Global Market Intelligence LLC. The following data is used in our analysis model to generate this report. Data is normalised which can introduce a delay from the source being available.

PackageDataTimeframeExample US Source *
Company Financials10 years
  • Income statement
  • Cash flow statement
  • Balance sheet
Analyst Consensus Estimates+3 years
  • Forecast financials
  • Analyst price targets
Market Prices30 years
  • Stock prices
  • Dividends, Splits and Actions
Ownership10 years
  • Top shareholders
  • Insider trading
Management10 years
  • Leadership team
  • Board of directors
Key Developments10 years
  • Company announcements

* Example for US securities, for non-US equivalent regulatory forms and sources are used.

Unless specified all financial data is based on a yearly period but updated quarterly. This is known as Trailing Twelve Month (TTM) or Last Twelve Month (LTM) Data. Learn more.

Analysis Model and Snowflake

Details of the analysis model used to generate this report is available on our Github page, we also have guides on how to use our reports and tutorials on Youtube.

Learn about the world class team who designed and built the Simply Wall St analysis model.

Industry and Sector Metrics

Our industry and section metrics are calculated every 6 hours by Simply Wall St, details of our process are available on Github.

Analyst Sources

Kambi Group plc is covered by 6 analysts. 4 of those analysts submitted the estimates of revenue or earnings used as inputs to our report. Analysts submissions are updated throughout the day.

AnalystInstitution
Jack CummingsBerenberg
Amar GalijasevicDNB Carnegie
David KatzJefferies LLC