investorscraft@gmail.com

Intrinsic Value of DoubleDown Interactive Co., Ltd. (DDI)

Previous Close$8.79
Intrinsic Value
Upside potential
Previous Close
$8.79

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

DoubleDown Interactive Co., Ltd. operates in the online gaming industry, specializing in social casino games. The company generates revenue primarily through in-game purchases, virtual currency sales, and advertising. Its flagship products include free-to-play casino-style games that monetize user engagement via microtransactions. Positioned in the competitive digital entertainment sector, DoubleDown leverages its proprietary platform to attract a global audience, focusing on casual gamers seeking immersive, risk-free gambling experiences. The company differentiates itself through high-quality graphics, engaging gameplay mechanics, and data-driven user retention strategies. While facing competition from larger gaming studios, DoubleDown maintains a niche presence by optimizing its monetization funnel and expanding its game portfolio strategically.

Revenue Profitability And Efficiency

DoubleDown reported revenue of $341.3 million for FY 2024, with net income of $124.0 million, reflecting a robust net margin of approximately 36.3%. Operating cash flow stood at $148.5 million, indicating strong cash conversion from operations. Capital expenditures were minimal at $0.9 million, underscoring the asset-light nature of its business model and efficient resource allocation.

Earnings Power And Capital Efficiency

The company’s diluted EPS of $0.13 demonstrates its ability to generate earnings despite a large share count. With high operating cash flow relative to net income, DoubleDown exhibits solid earnings quality. Its capital-light model allows for reinvestment in growth initiatives without significant fixed asset commitments, enhancing return on invested capital.

Balance Sheet And Financial Health

DoubleDown maintains a strong liquidity position, with $334.9 million in cash and equivalents against total debt of $38.7 million, yielding a conservative leverage profile. The negligible debt and substantial cash reserves provide financial flexibility to pursue acquisitions, share repurchases, or organic expansion without straining its balance sheet.

Growth Trends And Dividend Policy

The company has not issued dividends, opting instead to reinvest cash flows into growth opportunities. Its revenue and profitability trends suggest stable performance, though growth may hinge on expanding its game portfolio or entering new markets. The absence of dividends aligns with its strategy of prioritizing reinvestment over shareholder payouts.

Valuation And Market Expectations

With a market capitalization derived from its share price and outstanding shares, DoubleDown’s valuation metrics would reflect its profitability and growth prospects. Investors likely weigh its high margins against the competitive risks in the social gaming sector, where user preferences and platform dependencies can drive volatility.

Strategic Advantages And Outlook

DoubleDown’s key strengths include its profitable monetization model, low capital intensity, and strong cash generation. However, its reliance on a few core games and the evolving regulatory landscape for social gaming pose risks. The outlook depends on its ability to innovate and retain users while navigating sector competition and potential regulatory changes.

Sources

Company filings (CIK: 0001799567), FY 2024 financial data provided

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