Company Valuation: Nitro Games Oyj

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 7.938 34.06 15.94 6.682 4.915 3.555
Change - 329.12% -53.22% -58.07% -26.44% -27.68%
Enterprise Value (EV) 1 8.272 32.05 18.03 5.538 5.824 4.948
Change - 287.45% -43.74% -69.29% 5.17% -15.03%
P/E -2.4x -12x -4.68x -1.41x 10.3x 25.9x
PBR 5.31x 10.6x 31.4x 3.96x 2.06x 1.35x
PEG - 0.4x 10.47x 0.1x -0x -0.4x
Capitalization / Revenue 3.5x 10.7x 2.01x 0.76x 0.43x 0.42x
EV / Revenue 3.65x 10.1x 2.27x 0.63x 0.51x 0.58x
EV / EBITDA -3.04x -11.6x -5.87x -2.21x 3.94x 5.82x
EV / EBIT -3.04x -11.6x -5.5x -1.89x 7.83x 15.9x
EV / FCF -2.96x -19.7x -18.5x -221x -1.89x -9.94x
FCF Yield -33.8% -5.07% -5.4% -0.45% -52.8% -10.1%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -0.3965 -0.2652 -0.264 -0.19 0.0191 0.005514
Distribution rate - - - - - -
Net sales 1 2.266 3.181 7.947 8.842 11.39 8.465
EBITDA 1 -2.721 -2.756 -3.071 -2.502 1.477 0.8507
EBIT 1 -2.721 -2.757 -3.281 -2.928 0.744 0.3107
Net income 1 -2.811 -2.89 -3.405 -3.283 0.4753 0.1375
Net Debt 1 0.3341 -2.013 2.096 -1.144 0.9086 1.394
Reference price 2 0.9534 3.1928 1.2351 0.2681 0.1972 0.1426
Nbr of stocks (in thousands) 8,326 10,669 12,902 24,924 24,924 24,924
Announcement Date 4/16/21 4/11/22 4/17/23 4/22/24 4/22/25 4/20/26
1EUR in Million2EUR
Estimates


P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
- - - - 3.58M
26.61x9.82x16.02x0.73% 3,895B
126.89x56.1x91.33x-.--% 473B
18.99x5.52x9.62x1.58% 382B
241.45x21.53x63.04x-.--% 311B
29.96x6.06x18.99x1.25% 277B
2575.7x43.13x141.09x-.--% 264B
100.91x10.01x26.8x-.--% 164B
58.59x15.69x41.34x-.--% 132B
14.46x3.85x8.04x-.--% 103B
Average 354.84x 19.08x 46.25x 0.4% 600.23B
Weighted average by Cap. 160.09x 15.12x 30.34x 0.63%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Nitro Games Oyj

Historical PBR trend

Valuation ratios - PBR - Nitro Games Oyj

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Nitro Games Oyj

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Nitro Games Oyj

  1. Stock Market
  2. Stocks
  3. NITRO Stock
  4. Valuation Nitro Games Oyj