Embracer Group AB (publ)

OM:EMBRAC B Stock Report

Market Cap: SEK 43.9b

Embracer Group Valuation

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

Valuation Score

4/6

Valuation Score 4/6

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

Discounted Cash Flow
Simply Wall St
SEK 439.56
Fair Value
55.6% undervalued intrinsic discount
15
Number of Analysts

Below Fair Value: EMBRAC B (SEK195) is trading below our estimate of fair value (SEK439.56)

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

Key Valuation Metric

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

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

The above table shows the Price to Sales ratio for EMBRAC B. This is calculated by dividing EMBRAC B's market cap by their current revenue.
What is EMBRAC B's PS Ratio?
PS Ratio1.2x
SalesSEK 37.55b
Market CapSEK 43.89b

Price to Sales Ratio vs Peers

How does EMBRAC B's PS Ratio compare to its peers?

The above table shows the PS ratio for EMBRAC B vs its peers. Here we also display the market cap and forecasted growth for additional consideration.
CompanyForward PSEstimated GrowthMarket Cap
Peer Average3x
PDX Paradox Interactive
8.8x9.0%SEK 21.9b
MTG B Modern Times Group MTG
2.1x30.8%SEK 12.4b
SF Stillfront Group
0.5x-1.7%SEK 3.7b
EG7 Enad Global 7
0.8x17.2%SEK 1.3b
EMBRAC B Embracer Group
1.2x2.9%SEK 43.9b

Price-To-Sales vs Peers: EMBRAC B is good value based on its Price-To-Sales Ratio (1.2x) compared to the peer average (3x).

Price to Sales Ratio vs Industry

How does EMBRAC B's PS Ratio compare vs other companies in the SE Entertainment Industry?

3 CompaniesPrice / SalesEstimated GrowthMarket Cap
FRAG Fragbite Group
0.1x36.5%US$3.18m
AIK B AIK Fotboll
0.1xn/aUS$3.02m
MAXENT B Maximum Entertainment
0.03x9.3%US$2.64m
No more companies available in this PS range
EMBRAC B 1.2xIndustry Avg. 0.8xNo. of Companies5PS00.61.21.82.43+
3 CompaniesEstimated GrowthMarket Cap
No more companies

Price-To-Sales vs Industry: EMBRAC B is expensive based on its Price-To-Sales Ratio (1.2x) compared to the Swedish Entertainment industry average (0.8x).

Price to Sales Ratio vs Fair Ratio

What is EMBRAC B'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.

EMBRAC B PS Ratio vs Fair Ratio.
Fair Ratio
Current PS Ratio1.2x
Fair PS Ratio2.6x

Price-To-Sales vs Fair Ratio: EMBRAC B is good value based on its Price-To-Sales Ratio (1.2x) compared to the estimated Fair Price-To-Sales Ratio (2.6x).

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 EMBRAC B forecast and predictions for the stock price in 12 month’s time.
DateShare PriceAverage 1Y Price TargetDispersionHighLow1Y Actual priceAnalysts
CurrentSEK 195.00
SEK 204.30
+4.8%
27.0%SEK 300.00SEK 108.00n/a15
Jan ’26SEK 180.96
SEK 203.89
+12.7%
28.0%SEK 300.00SEK 108.00n/a14
Dec ’25SEK 172.62
SEK 203.89
+18.1%
28.0%SEK 300.00SEK 108.00n/a14
Nov ’25SEK 186.30
SEK 192.21
+3.2%
27.8%SEK 300.00SEK 108.00n/a14
Oct ’25SEK 156.72
SEK 192.64
+22.9%
27.9%SEK 300.00SEK 108.00n/a14
Sep ’25SEK 144.96
SEK 192.64
+32.9%
27.9%SEK 300.00SEK 108.00n/a14
Aug ’25SEK 160.68
SEK 207.80
+29.3%
26.7%SEK 300.00SEK 108.00n/a15
Jul ’25SEK 139.26
SEK 204.00
+46.5%
28.0%SEK 300.00SEK 108.00n/a16
Jun ’25SEK 157.08
SEK 197.63
+25.8%
28.9%SEK 300.00SEK 108.00n/a16
May ’25SEK 168.60
SEK 188.06
+11.5%
29.0%SEK 300.00SEK 99.00n/a16
Apr ’25SEK 140.07
SEK 167.51
+19.6%
33.2%SEK 300.00SEK 96.00n/a16
Mar ’25SEK 119.18
SEK 166.31
+39.5%
32.9%SEK 300.00SEK 90.00n/a17
Feb ’25SEK 122.67
SEK 188.40
+53.6%
31.7%SEK 360.00SEK 120.00n/a16
Jan ’25SEK 164.13
SEK 191.20
+16.5%
29.7%SEK 360.00SEK 123.00SEK 180.9615
Dec ’24SEK 141.03
SEK 194.00
+37.6%
28.5%SEK 360.00SEK 123.00SEK 172.6215
Nov ’24SEK 107.36
SEK 208.80
+94.5%
26.5%SEK 360.00SEK 126.00SEK 186.3015
Oct ’24SEK 131.46
SEK 220.71
+67.9%
28.5%SEK 408.00SEK 162.00SEK 156.7214
Sep ’24SEK 166.89
SEK 220.00
+31.8%
27.6%SEK 408.00SEK 162.00SEK 144.9615
Aug ’24SEK 182.19
SEK 220.93
+21.3%
29.4%SEK 408.00SEK 147.00SEK 160.6814
Jul ’24SEK 161.76
SEK 267.00
+65.1%
42.7%SEK 540.00SEK 153.00SEK 139.2613
Jun ’24SEK 162.66
SEK 322.24
+98.1%
47.7%SEK 660.00SEK 161.40SEK 157.0814
May ’24SEK 320.46
SEK 445.71
+39.1%
25.8%SEK 660.00SEK 240.00SEK 168.6014
Apr ’24SEK 290.82
SEK 450.21
+54.8%
24.8%SEK 660.00SEK 240.00SEK 140.0714
Mar ’24SEK 296.40
SEK 457.93
+54.5%
26.4%SEK 660.00SEK 240.00SEK 119.1814
Feb ’24SEK 294.66
SEK 478.80
+62.5%
29.8%SEK 690.00SEK 240.00SEK 122.6715
Jan ’24SEK 283.74
SEK 507.60
+78.9%
27.1%SEK 696.00SEK 240.00SEK 164.1315
Analyst Price Target
Consensus Narrative from 15 Analysts
SEK 204.30
Fair Value
4.6% undervalued intrinsic discount
15
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 Analysis2025/01/18 16:55
End of Day Share Price 2025/01/17 00:00
Earnings2024/09/30
Annual Earnings2024/03/31

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 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

Embracer Group AB (publ) is covered by 26 analysts. 14 of those analysts submitted the estimates of revenue or earnings used as inputs to our report. Analysts submissions are updated throughout the day.

AnalystInstitution
null nullABG Sundal Collier
Jesper Birch-JensenABG Sundal Collier Sponsored
Nicholas Michael DempseyBarclays