investorscraft@gmail.com

Intrinsic ValueGambling.com Group Limited (GAMB)

Previous Close$8.06
Intrinsic Value
Upside potential
Previous Close
$8.06

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

Gambling.com Group Limited operates as a performance marketing company specializing in the online gambling industry. The company generates revenue primarily through affiliate marketing, earning commissions by directing users to online sports betting and casino operators. Its platform provides data-driven tools and content to help users make informed gambling decisions, while enabling operators to acquire high-value customers. Gambling.com Group has established a strong presence in regulated markets, leveraging its expertise in SEO and digital marketing to maintain a competitive edge. The company differentiates itself through proprietary technology and a focus on compliance, ensuring alignment with evolving regulatory frameworks. Its market position is reinforced by partnerships with leading gambling operators, allowing it to capitalize on the growing legalization of online gambling globally.

Revenue Profitability And Efficiency

In FY 2024, Gambling.com Group reported revenue of $127.2 million, with net income reaching $30.7 million, reflecting a net margin of approximately 24%. The company demonstrated strong cash flow generation, with operating cash flow of $37.6 million, supported by efficient capital allocation as evidenced by minimal capital expenditures of $1.3 million. This underscores the asset-light nature of its business model.

Earnings Power And Capital Efficiency

The company’s diluted EPS of $0.84 highlights its earnings power, driven by high-margin affiliate marketing revenue. With no dividend payouts, Gambling.com Group retains earnings for reinvestment, supporting organic growth and strategic initiatives. The capital-efficient model is further evidenced by its ability to generate significant cash flow relative to revenue.

Balance Sheet And Financial Health

Gambling.com Group maintains a solid balance sheet, with $13.7 million in cash and equivalents and total debt of $28 million. The manageable debt level, coupled with strong cash flow generation, suggests a healthy financial position. The company’s liquidity appears sufficient to meet obligations while funding growth opportunities.

Growth Trends And Dividend Policy

The company’s growth is tied to the expansion of regulated online gambling markets and its ability to capture market share. With no dividend policy, Gambling.com Group prioritizes reinvestment in technology and market expansion. Its historical performance indicates a focus on scalable, high-return growth initiatives.

Valuation And Market Expectations

Given its profitability and growth trajectory, the market likely values Gambling.com Group on its ability to sustain high margins and capitalize on regulatory tailwinds. The absence of dividends suggests investors are focused on long-term capital appreciation driven by market expansion and operational efficiency.

Strategic Advantages And Outlook

Gambling.com Group’s strategic advantages include its proprietary technology, regulatory expertise, and strong affiliate network. The outlook remains positive, supported by the global trend toward online gambling legalization. However, regulatory risks and competition in performance marketing could pose challenges. The company’s focus on compliance and data-driven marketing positions it well for sustained growth.

Sources

Company filings, financial statements

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