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 (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 5.18M
56.11x5.61x10.01x - 12.38B
-84.76x1.45x7.54x-.--% 9.35B
11.22x4.37x8.28x6.2% 7.06B
27.36x4.49x22.58x-.--% 3.31B
12.54x1.5x7.41x1.3% 2.33B
24.87x1.45x6.05x - 1.56B
6.25x1.05x6.43x2.81% 1.5B
84.42x - - - 1.43B
Average 17.25x 2.85x 9.76x 2.06% 4.32B
Weighted average by Cap. 6.92x 3.63x 9.71x 2.16%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA


  1. Stock Market
  2. Stocks
  3. NITRO Stock
  4. Valuation Nitro Games Oyj
-40%: Exceptional extension
d
:
:
SEIZE THE OFFER!