Valuation GDEV Inc.

Stocks

Market Closed - Nasdaq Other stock markets 16:30:00 2026-07-20 EDT			5-day change	1st Jan Change
11.94 ^USD	+1.54%		+2.06%	-20.39%

03-31	GDEV Inc. Reports Earnings Results for the Full Year Ended December 31, 2025	CI
03-16	Andrey Fadeev agreed to acquire an additional 15.06% stake in GDEV Inc. from Boris Gertsovskiy for $20 million.	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2023	2024	2025	2026	2027
Market Cap ¹	1,584	436.3	350.2	272	216.7	-
Change	-	-	-19.74%	-22.34%	-20.3%	-
Enterprise Value (EV)	1,441	436.3	350.2	272	216.7	216.7
Change	-	-	-19.74%	-22.34%	-20.3%	0%
P/E	-	9.61x	14x	3.98x	2.71x	2.29x
PBR	-9.83x	-	-	-	-	-
PEG	-	-	-0.4x	0x	0.2x	0.1x
Capitalization / Revenue	3.65x	-	0.83x	0.67x	0.51x	0.47x
EV / Revenue	0x	-	0x	0x	0.51x	0.47x
EV / EBITDA	0x	-	0x	0x	2.05x	1.74x
EV / EBIT	0x	-	0x	0x	2.23x	1.87x
EV / FCF	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-
Dividend per Share ²	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-
EPS ²	-	2.3	1.38	3.77	4.4	5.21
Distribution rate	-	-	-	-	-	-
Net sales ¹	434.1	-	420.9	404	428	465
EBITDA ¹	4.722	-	42	79	105.8	124.3
EBIT ¹	2.182	-	40.5	71.13	97.4	115.9
Net income ¹	-117.5	46.12	25.53	69.33	88.22	104.3
Net Debt	-142.8	-	-	-	-	-
Reference price ²	80.60	22.10	19.34	15.00	11.94	11.94
Nbr of stocks (in thousands)	19,652	19,743	18,106	18,130	18,150	-
Announcement Date	4/29/22	3/29/24	3/31/25	3/5/26	-	-

¹USD in Million²USD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
GDEV INC.	2.71x	-	-	-	217M
APPLOVIN CORPORATION	26.67x	17.28x	20.5x	-.--%	144B
ADOBE INC.	12.57x	3.38x	7.07x	-.--%	90.3B
ELECTRONIC ARTS INC.	37.12x	6.11x	17.01x	0.37%	52.42B
AUTODESK, INC.	24.89x	5.32x	12.92x	-.--%	44.58B
ROPER TECHNOLOGIES, INC.	21.16x	5.16x	13.1x	0.96%	35.39B
WORKDAY INC.	33.87x	3.06x	9.21x	-.--%	34.87B
GRAB HOLDINGS LIMITED	34.6x	2.52x	14.55x	-.--%	14.32B
PTC INC.	13.55x	5.48x	11.07x	-.--%	13.95B
ORACLE FINANCIAL SERVICES SOFTWARE LIMITED	32.18x	-	-	3.48%	10.51B
Average	23.93x	6.04x	13.18x	0.54%	44.06B
Weighted average by Cap.	24.93x	8.73x	14.44x	0.2%