Stillfront Group Valuation

Q: What is the Fair Price of 0A2A when looking at its future cash flows? For this estimate we use a Discounted Cash Flow model.

0A2A (SEK8.37) is trading below our estimate of [[fair value]] (SEK34.54)

Is 0A2A undervalued compared to its fair value, analyst forecasts and its price relative to the market?

Valuation Score

5/6

Valuation Score 5/6

Below Fair Value
Significantly Below Fair Value
Price-To-Sales vs Peers
Price-To-Sales vs Industry
Price-To-Sales vs Fair Ratio
Analyst Forecast

Share Price vs Fair Value

What is the Fair Price of 0A2A when looking at its future cash flows? For this estimate we use a Discounted Cash Flow model.

Below Fair Value: 0A2A (SEK8.37) is trading below our estimate of fair value (SEK34.54)

Significantly Below Fair Value: 0A2A is trading below fair value by more than 20%.

Key Valuation Metric

Which metric is best to use when looking at relative valuation for 0A2A?

Key metric: As 0A2A is unprofitable we use its Price-To-Sales Ratio for relative valuation analysis.

The above table shows the Price to Sales ratio for 0A2A. This is calculated by dividing 0A2A's market cap by their current revenue.
What is 0A2A's PS Ratio?
PS Ratio	0.6x
Sales	SEK 7.32b
Market Cap	SEK 4.32b

0A2A key valuation metrics and ratios. From Price to Earnings, Price to Sales and Price to Book to Price to Earnings Growth Ratio, Enterprise Value and EBITDA.
Key Statistics
Enterprise Value/Revenue	1.2x
Enterprise Value/EBITDA	7.1x
PEG Ratio	n/a

Price to Sales Ratio vs Peers

How does 0A2A's PS Ratio compare to its peers?

The above table shows the PS ratio for 0A2A vs its peers. Here we also display the market cap and forecasted growth for additional consideration.
Company	Forward PS	Estimated Growth	Market Cap
Peer Average	2x
TM17 Team17 Group	1.7x	2.1%	UK£292.3m
DEVO Devolver Digital	1.5x	12.1%	UK£116.3m
GMR Gaming Realms	4.1x	11.6%	UK£104.4m
FDEV Frontier Developments	0.9x	2.0%	UK£77.2m
0A2A Stillfront Group	0.6x	-1.5%	SEK 4.3b

Price-To-Sales vs Peers: 0A2A is good value based on its Price-To-Sales Ratio (0.6x) compared to the peer average (2x).

Price to Sales Ratio vs Industry

How does 0A2A's PS Ratio compare vs other companies in the GB Entertainment Industry?

3 Companies	Price / Sales	Estimated Growth	Market Cap
CINE Cineworld Group	0.002x	n/a	US$6.69m
LVCG Live Company Group	0.1x	n/a	US$1.37m
GILD Guild Esports	0.08x	n/a	US$404.76k

No more companies available in this PS range

3 Companies		Estimated Growth	Market Cap

No more companies

Price-To-Sales vs Industry: 0A2A is good value based on its Price-To-Sales Ratio (0.6x) compared to the European Entertainment industry average (1.5x).

Price to Sales Ratio vs Fair Ratio

What is 0A2A's PS Ratio compared to its Fair PS Ratio? This is the expected PS Ratio taking into account the company's forecast earnings growth, profit margins and other risk factors.

0A2A PS Ratio vs Fair Ratio.
Fair Ratio
Current PS Ratio	0.6x
Fair PS Ratio	1.1x

Price-To-Sales vs Fair Ratio: 0A2A is good value based on its Price-To-Sales Ratio (0.6x) compared to the estimated Fair Price-To-Sales Ratio (1.1x).

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 0A2A forecast and predictions for the stock price in 12 month’s time.
Date	Share Price	Average 1Y Price Target	Dispersion	High	Low	1Y Actual price	Analysts
Current	SEK 8.37	SEK 11.21 +33.9%	19.3%	SEK 14.00	SEK 7.50	n/a	7
Dec ’25	SEK 7.36	SEK 11.21 +52.3%	19.3%	SEK 14.00	SEK 7.50	n/a	7
Nov ’25	SEK 7.41	SEK 11.36 +53.3%	20.3%	SEK 14.00	SEK 7.50	n/a	7
Oct ’25	SEK 6.59	SEK 12.17 +84.7%	15.6%	SEK 14.00	SEK 9.50	n/a	7
Sep ’25	SEK 7.64	SEK 12.74 +66.9%	17.2%	SEK 16.00	SEK 9.50	n/a	7
Aug ’25	SEK 8.77	SEK 12.84 +46.3%	16.1%	SEK 16.00	SEK 9.50	n/a	8
Jul ’25	SEK 10.25	SEK 14.41 +40.5%	17.9%	SEK 20.00	SEK 10.50	n/a	8
Jun ’25	SEK 12.50	SEK 16.14 +29.2%	29.2%	SEK 27.00	SEK 10.50	n/a	9
May ’25	SEK 10.60	SEK 16.36 +54.4%	30.4%	SEK 27.00	SEK 10.50	n/a	9
Apr ’25	SEK 9.50	SEK 16.51 +73.8%	29.8%	SEK 27.00	SEK 10.50	n/a	9
Mar ’25	SEK 9.95	SEK 16.62 +67.0%	29.1%	SEK 27.00	SEK 10.50	n/a	9
Feb ’25	SEK 10.91	SEK 17.29 +58.5%	29.8%	SEK 27.00	SEK 12.00	n/a	8
Jan ’25	SEK 12.21	SEK 19.83 +62.5%	28.5%	SEK 27.00	SEK 12.00	n/a	8
Dec ’24	SEK 11.36	SEK 19.83 +74.6%	28.5%	SEK 27.00	SEK 12.00	SEK 7.36	8
Nov ’24	SEK 11.31	SEK 20.58 +81.9%	29.2%	SEK 27.00	SEK 12.00	SEK 7.41	8
Oct ’24	SEK 15.69	SEK 27.38 +74.5%	16.0%	SEK 35.00	SEK 20.00	SEK 6.59	8
Sep ’24	SEK 18.44	SEK 27.11 +47.0%	15.5%	SEK 35.00	SEK 20.00	SEK 7.64	9
Aug ’24	SEK 19.21	SEK 27.11 +41.1%	15.5%	SEK 35.00	SEK 20.00	SEK 8.77	9
Jul ’24	SEK 18.41	SEK 27.50 +49.4%	15.1%	SEK 35.00	SEK 20.00	SEK 10.25	9
Jun ’24	SEK 20.17	SEK 28.25 +40.1%	16.1%	SEK 35.00	SEK 20.00	SEK 12.50	10
May ’24	SEK 21.70	SEK 27.20 +25.4%	19.1%	SEK 35.00	SEK 19.50	SEK 10.60	10
Apr ’24	SEK 20.03	SEK 27.50 +37.3%	19.6%	SEK 35.00	SEK 19.50	SEK 9.50	9
Mar ’24	SEK 19.10	SEK 28.75 +50.5%	22.1%	SEK 40.00	SEK 19.50	SEK 9.95	10
Feb ’24	SEK 18.44	SEK 30.80 +67.1%	29.4%	SEK 45.00	SEK 20.00	SEK 10.91	10
Jan ’24	SEK 17.52	SEK 34.25 +95.5%	20.8%	SEK 45.00	SEK 24.00	SEK 12.21	10
Dec ’23	SEK 16.50	SEK 34.25 +107.6%	20.8%	SEK 45.00	SEK 24.00	SEK 11.36	10

Analyst Forecast: Target price is more than 20% higher than the current share price, but analysts are not within a statistically confident range of agreement.

Discover undervalued companies

Company Analysis and Financial Data Status

Data	Last Updated (UTC time)
Company Analysis	2024/12/28 13:08
End of Day Share Price	2024/12/27 00:00
Earnings	2024/09/30
Annual Earnings	2023/12/31

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.

Package	Data	Timeframe	Example US Source ^*
Company Financials	10 years	Income statement Cash flow statement Balance sheet	SEC Form 10-K SEC Form 10-Q
Analyst Consensus Estimates	+3 years	Forecast financials Analyst price targets	Analyst Research Reports Blue Matrix
Market Prices	30 years	Stock prices Dividends, Splits and Actions	ICE Market Data SEC Form S-1
Ownership	10 years	Top shareholders Insider trading	SEC Form 4 SEC Form 13D
Management	10 years	Leadership team Board of directors	SEC Form 10-K SEC Form DEF 14A
Key Developments	10 years	Company announcements	SEC Form 8-K

^* 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 here.

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 .

Analyst Sources

Stillfront Group AB (publ) is covered by 15 analysts. 6 of those analysts submitted the estimates of revenue or earnings used as inputs to our report. Analysts submissions are updated throughout the day.

Analyst	Institution
Nicholas Michael Dempsey	Barclays
Nicholas Michael Dempsey	Barclays
Edward James	Berenberg