Valuation GDEV Inc.

Stocks

Delayed Nasdaq Other stock markets 10:00:33 2026-07-02 EDT			5-day change	1st Jan Change
12.32 ^USD	+1.48%		-2.40%	-17.87%

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	220.3	-
Change	-	-	-19.74%	-22.34%	-18.98%	-
Enterprise Value (EV)	1,441	436.3	350.2	272	220.3	220.3
Change	-	-	-19.74%	-22.34%	-18.98%	0%
P/E	-	9.61x	14x	3.98x	2.76x	2.33x
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	2.08x	1.77x
EV / EBIT	0x	-	0x	0x	2.26x	1.9x
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	12.14	12.14
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.	2.76x	-	-	-	220M
APPLOVIN CORPORATION	35.12x	22.85x	27.11x	-.--%	190B
ADOBE INC.	11.65x	3.1x	6.49x	-.--%	83.86B
ELECTRONIC ARTS INC.	36.57x	6.02x	16.71x	0.37%	51.52B
AUTODESK, INC.	23.55x	5.03x	12.21x	-.--%	42.18B
ROPER TECHNOLOGIES, INC.	21.59x	5.2x	13.22x	0.95%	35.79B
WORKDAY INC.	31.7x	2.81x	8.44x	-.--%	32.17B
GRAB HOLDINGS LIMITED	37.75x	2.64x	15.34x	-.--%	15.91B
PTC INC.	13.44x	5.44x	10.98x	-.--%	13.84B
ORACLE FINANCIAL SERVICES SOFTWARE LIMITED	30.06x	-	-	3.73%	9.94B
Average	24.42x	6.64x	13.81x	0.56%	47.51B
Weighted average by Cap.	28.19x	11.85x	17.64x	0.19%