investorscraft@gmail.com

Intrinsic ValueKambi Group plc (0EAW.L)

Previous Close£188.69
Intrinsic Value
Upside potential
Previous Close
£188.69

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Kambi Group plc is a leading B2B provider of managed sports betting services, catering to B2C gaming operators globally. The company specializes in delivering a comprehensive suite of solutions, including odds-compiling, risk management, compliance, and customer intelligence, all powered by its proprietary software platform. Operating primarily in Europe and the Americas, Kambi serves as a critical backend enabler for online gambling operators, ensuring regulatory adherence and competitive pricing. The company’s technology-driven approach positions it as a key player in the rapidly evolving sports betting ecosystem, where demand for reliable and scalable infrastructure is growing. Kambi’s market position is reinforced by its ability to offer tailored solutions that enhance operator efficiency and customer engagement, making it a preferred partner for both established and emerging gaming brands. Its focus on innovation and regulatory compliance further strengthens its competitive edge in an industry marked by increasing legalization and digital transformation.

Revenue Profitability And Efficiency

Kambi reported revenue of SEK 176.4 million for the period, with net income of SEK 15.4 million, reflecting a diluted EPS of SEK 0.52. The company generated SEK 53.7 million in operating cash flow, demonstrating solid cash conversion. Capital expenditures were minimal at SEK -1.25 million, indicating efficient use of resources with limited reinvestment needs. These metrics suggest a stable, asset-light business model with healthy profitability.

Earnings Power And Capital Efficiency

Kambi’s earnings power is underpinned by its scalable platform, which drives high-margin recurring revenue from its B2B clients. The company’s capital efficiency is evident in its low capex requirements and strong operating cash flow relative to net income. With no significant debt burden (SEK 9.5 million), Kambi maintains flexibility to reinvest in growth or return capital to shareholders, though it currently does not pay dividends.

Balance Sheet And Financial Health

Kambi’s balance sheet is robust, with SEK 61.3 million in cash and equivalents against total debt of SEK 9.5 million, reflecting a net cash position. This liquidity provides a cushion for operational needs and strategic initiatives. The company’s financial health is further supported by its asset-light model, which minimizes leverage risk and enhances resilience in volatile market conditions.

Growth Trends And Dividend Policy

Kambi’s growth is tied to the expansion of regulated sports betting markets and its ability to onboard new operator partners. While the company does not currently pay dividends, its strong cash flow generation could support future shareholder returns if reinvestment opportunities diminish. The absence of a dividend aligns with its focus on organic growth and platform development in a high-growth industry.

Valuation And Market Expectations

With a market cap of SEK 3.32 billion, Kambi trades at a premium reflective of its niche positioning and growth potential in the sports betting technology sector. A beta of 0.918 suggests moderate volatility relative to the market, indicating investor confidence in its stable revenue streams and long-term prospects amid industry tailwinds.

Strategic Advantages And Outlook

Kambi’s strategic advantages lie in its proprietary technology, regulatory expertise, and strong client relationships. The outlook remains positive as global sports betting markets expand, though competition and regulatory shifts pose risks. The company’s ability to innovate and adapt will be critical in maintaining its leadership in the B2B sports betting solutions space.

Sources

Company filings, market data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount