Evolution AB

By default your notes are visible only to you.

515.4

52-week range

887.6

696.8

Your model inputs

Required return / cost of capital

FCFF terminal growth rate

Your fair value & Margin of safety

To calculate fair value based on cost of capital and terminal growth assumptions above, please select free cash flow forecast.

Forecast:

Valuation

Free Cash Flow Yield

FCF Yield TTM = Trailing Twelve Months free cash flow per share / current market price per share

0.8 %

Dividend Yield TTM

Market cap

138,448

Price / Earnings TTM

P/E TTM = current market price per share / Trailing Twelve Months diluted earnings per share

132.2

Price / Book TTM

PEG TTM

Price/Earnings-to-Growth ratio = P/E TTM divided by most recent annual diluted earnings per share growth rate

(13.5)

Earnings growth and return

LTM

5YR

10YR

Total return (price & dividends)

11.6 %

(48.1) %

1,331.2 %

Free cash flow per share growth

8 %

304.7 %

8,876.9 %

Earnings per share growth

(9.8) %

253 %

4,745.5 %

Founded: 2,006

Employees: 14,676

Business Summary:Evolution AB (publ) develops, produces, markets, and licenses live casino and slots solutions to gaming operators primarily in Europe and the United States. The company runs the game from a casino gaming table, which is streamed in real time and end users make betting decisions on their devices, such as computers, smartphones, tablets, etc. Its portfolio of online live table games primarily includes Live Roulette, Blackjack, Baccarat, Super Sic Bo, Dragon Tiger, Craps, Live Casino Hold'em, Three Card Poker, and Ultimate Texas Hold'em; and operates approximately 1000 tables. The company was formerly known as Evolution Gaming Group AB (publ). Evolution AB (publ) was founded in 2006 and is headquartered in Stockholm, Sweden.

Fair Value Reference Estimate