investorscraft@gmail.com

Intrinsic ValueStarbreeze AB (publ) (0RUU.L)

Previous Close£0.10
Intrinsic Value
Upside potential
Previous Close
£0.10

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

Starbreeze AB is a Sweden-based independent developer, publisher, and distributor of PC, console, and mobile games, operating globally across Europe, North America, and Asia. The company generates revenue through game sales, licensing, and publishing partnerships, leveraging its proprietary game engines and intellectual property. Its portfolio includes both internally developed titles and third-party games, positioning it as a hybrid developer-publisher in the competitive gaming industry. Starbreeze competes in a high-growth but volatile sector, where success hinges on hit-driven content and recurring monetization strategies such as microtransactions and downloadable content. The company’s market position is mid-tier, with a focus on niche genres and cooperative multiplayer experiences, differentiating itself from larger AAA studios through agility and creative independence. Despite challenges in scaling, Starbreeze maintains a loyal fanbase and has demonstrated resilience through strategic pivots, including its shift toward live-service games and digital distribution.

Revenue Profitability And Efficiency

In its latest fiscal year, Starbreeze reported revenue of SEK 185.9 million, reflecting its reliance on a limited pipeline of game releases. The company posted a net loss of SEK 199.3 million, underscoring the high development costs and cyclical nature of the gaming industry. Operating cash flow was positive at SEK 64.9 million, suggesting some operational efficiency, though capital expenditures were modest at SEK 5.9 million, indicating restrained investment in new projects.

Earnings Power And Capital Efficiency

Starbreeze’s diluted EPS of -SEK 0.13 highlights its current lack of earnings power, typical of game developers between major releases. The company’s capital efficiency is constrained by the hit-driven nature of its business, where returns are lumpy and tied to individual game performance. Positive operating cash flow provides a buffer, but sustained profitability will depend on successful game launches and live-service monetization.

Balance Sheet And Financial Health

Starbreeze maintains a solid liquidity position with SEK 191.9 million in cash and equivalents, against total debt of SEK 17.7 million, indicating low leverage. The strong cash reserve supports ongoing development and mitigates near-term solvency risks, though the absence of dividends aligns with its growth-focused strategy. The balance sheet reflects a cautious approach to financing, prioritizing flexibility over aggressive expansion.

Growth Trends And Dividend Policy

Starbreeze’s growth is tied to its ability to release commercially successful games, with no recent dividend payments as it reinvests cash into development. The company’s historical performance shows volatility, with periods of losses offset by occasional hits. Future growth may hinge on expanding its live-service offerings or securing lucrative publishing deals, though execution risks remain high in the crowded gaming market.

Valuation And Market Expectations

With a market cap of SEK 362.4 million and a beta of 1.4, Starbreeze is viewed as a high-risk, high-reward investment, sensitive to industry trends and individual game performance. The valuation reflects skepticism about near-term profitability, with investors likely pricing in potential upside from upcoming titles or strategic partnerships. The stock’s volatility aligns with its speculative profile in the gaming sector.

Strategic Advantages And Outlook

Starbreeze’s key advantages include its creative autonomy, niche genre expertise, and hybrid publishing model, which diversifies revenue streams. However, the outlook remains uncertain, dependent on delivering hit games and managing development cycles effectively. The company’s ability to adapt to digital distribution and live-service trends will be critical for long-term success, though competition from larger studios poses ongoing challenges.

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