investorscraft@gmail.com

Intrinsic ValueGaming Realms plc (GMR.L)

Previous Close£40.00
Intrinsic Value
Upside potential
Previous Close
£40.00

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

Gaming Realms plc operates in the digital gaming sector, specializing in mobile gaming content development, licensing, and social publishing. The company's core revenue model is bifurcated into Licensing and Social Publishing segments. The Licensing segment monetizes proprietary gaming content, including popular titles like Slingo, bingo, and slots, by licensing them to third-party operators. The Social Publishing segment focuses on freemium games, leveraging in-app purchases and advertising. Gaming Realms has carved a niche in the competitive online gambling market by combining innovative game mechanics with strategic partnerships, particularly in regulated markets like the UK and the US. Its emphasis on mobile-first, casual gaming experiences positions it well in an industry increasingly dominated by smartphone usage. The company’s ability to adapt to regulatory changes and its focus on scalable, low-cost distribution through licensing agreements underscore its resilient market positioning.

Revenue Profitability And Efficiency

Gaming Realms reported revenue of 28.5 million GBp for the period, with net income of 8.8 million GBp, reflecting a healthy profitability margin. The company’s operating cash flow of 11.9 million GBp indicates strong cash generation, while capital expenditures of -5.8 million GBp suggest disciplined investment in growth. These metrics highlight efficient operations and a lean cost structure.

Earnings Power And Capital Efficiency

The company’s diluted EPS of 0.0287 GBp demonstrates its ability to translate revenue into shareholder value. With minimal total debt of 0.97 million GBp and robust cash reserves of 13.5 million GBp, Gaming Realms maintains a capital-efficient balance sheet, enabling reinvestment in content development and market expansion without overleveraging.

Balance Sheet And Financial Health

Gaming Realms exhibits a strong financial position, with cash and equivalents of 13.5 million GBp far exceeding its modest debt of 0.97 million GBp. This low leverage ratio, coupled with positive operating cash flow, underscores the company’s financial stability and capacity to navigate cyclical industry pressures.

Growth Trends And Dividend Policy

The company has shown consistent growth in its licensing segment, driven by expanding partnerships and regulatory tailwinds in key markets. While Gaming Realms does not currently pay dividends, its focus on reinvesting profits into content innovation and geographic expansion aligns with its growth-oriented strategy.

Valuation And Market Expectations

With a market capitalization of approximately 134 million GBp and a beta of 0.901, Gaming Realms is perceived as a relatively stable player in the volatile gaming sector. The market appears to price in steady growth, reflecting confidence in its licensing-driven model and scalable operations.

Strategic Advantages And Outlook

Gaming Realms’ strategic advantages lie in its proprietary gaming IP, particularly the Slingo franchise, and its asset-light licensing model. The company is well-positioned to capitalize on the global shift toward mobile gaming and regulated online gambling. However, its outlook depends on maintaining regulatory compliance and sustaining innovation in a highly competitive landscape.

Sources

Company filings, London Stock Exchange disclosures

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