Ice Code Games Valuation

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

ICG (PLN0.19) is trading below our estimate of [[fair value]] (PLN2.78)

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

Valuation Score

2/6

Valuation Score 2/6

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 ICG when looking at its future cash flows? For this estimate we use a Discounted Cash Flow model.

Below Fair Value: ICG (PLN0.19) is trading below our estimate of fair value (PLN2.78)

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

Key Valuation Metric

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

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

The above table shows the Price to Sales ratio for ICG. This is calculated by dividing ICG's market cap by their current revenue.
What is ICG's PS Ratio?
PS Ratio	3.1x
Sales	zł7.70m
Market Cap	zł24.14m

ICG 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	3.4x
Enterprise Value/EBITDA	11.7x
PEG Ratio	n/a

Price to Sales Ratio vs Peers

How does ICG's PS Ratio compare to its peers?

The above table shows the PS ratio for ICG 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	2.3x
LEG Legimi	0.8x	n/a	zł85.2m
CPL Comperia.pl	0.2x	n/a	zł10.7m
NFP Digital Space	0.7x	n/a	zł2.0m
3RG 3R Games	7.5x	n/a	zł24.4m
ICG Ice Code Games	3.1x	n/a	zł24.1m

Price-To-Sales vs Peers: ICG is expensive based on its Price-To-Sales Ratio (3.1x) compared to the peer average (2.8x).

Price to Sales Ratio vs Industry

How does ICG's PS Ratio compare vs other companies in the European Interactive Media and Services Industry?

7 Companies	Price / Sales	Estimated Growth	Market Cap

7 Companies		Estimated Growth	Market Cap

No more companies

Price-To-Sales vs Industry: ICG is expensive based on its Price-To-Sales Ratio (3.1x) compared to the European Interactive Media and Services industry average (1.6x).

Price to Sales Ratio vs Fair Ratio

What is ICG'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.

ICG PS Ratio vs Fair Ratio.
Fair Ratio
Current PS Ratio	3.1x
Fair PS Ratio	n/a

Price-To-Sales vs Fair Ratio: Insufficient data to calculate ICG's Price-To-Sales Fair Ratio for valuation analysis.

Analyst Price Targets

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

Analyst Forecast: Insufficient data to show price forecast.

Discover undervalued companies

QubicGames

zł14.6m

Engages in the development and publishing of games in Poland and internationally.

QUB

zł1.50

-27.9%

Artifex Mundi

zł160.6m

Develops and publishes computer games worldwide.

ART

zł13.50

-18.7%

-25.0%

Big Cheese Studio Spolka Akcyjna

zł50.9m

Big Cheese Studio Spolka Akcyjna creates engaging and complex video games.

BCS

zł12.30

-2.8%

-44.6%