investorscraft@gmail.com

Intrinsic ValueGamesys Group plc (GYS.L)

Previous Close£1,850.00
Intrinsic Value
Upside potential
Previous Close
£1,850.00

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2020 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Gamesys Group plc operates as a leading online gaming company, specializing in casino and bingo-led brands across the UK, Asia, and Europe. The company’s diversified portfolio includes well-known brands such as Jackpotjoy, Virgin Games, and Vera&John, catering to a broad player base with a mix of bingo, slots, and table games. Its multi-brand strategy allows it to target different demographics and regional preferences, enhancing customer retention and acquisition. Gamesys leverages proprietary technology and partnerships, such as with Virgin, to strengthen its market position in the highly competitive online gambling sector. The company’s focus on regulated markets ensures compliance while mitigating risks associated with unlicensed jurisdictions. With a strong digital presence and a reputation for engaging gaming experiences, Gamesys maintains a solid foothold in both established and emerging markets.

Revenue Profitability And Efficiency

In FY 2020, Gamesys reported revenue of £727.7 million, reflecting its robust operational scale in the online gaming industry. Net income stood at £67.2 million, with diluted EPS of 61p, indicating healthy profitability. Operating cash flow was strong at £214.4 million, supported by efficient working capital management. Capital expenditures of £19.5 million suggest disciplined reinvestment in technology and platform enhancements.

Earnings Power And Capital Efficiency

The company’s earnings power is evident from its ability to generate substantial operating cash flow relative to net income. With a capital-light model, Gamesys efficiently deploys resources toward growth initiatives and shareholder returns. The diluted EPS of 61p underscores its capacity to convert revenue into earnings effectively, even amid competitive pressures.

Balance Sheet And Financial Health

Gamesys maintained a solid liquidity position with £212.6 million in cash and equivalents at year-end. Total debt stood at £530.8 million, which, while significant, is manageable given the company’s strong cash flow generation. The balance sheet reflects a prudent mix of leverage and liquidity, supporting both operational flexibility and strategic investments.

Growth Trends And Dividend Policy

The company demonstrated resilience in FY 2020, with growth driven by its diversified brand portfolio and digital expansion. A dividend of 55p per share highlights its commitment to returning capital to shareholders. Gamesys’ ability to sustain dividends alongside reinvestment signals confidence in its long-term growth trajectory and cash flow stability.

Valuation And Market Expectations

Given its market position and financial performance, Gamesys is valued as a mid-cap player in the online gaming sector. The stock’s beta of 0.47 suggests lower volatility compared to the broader market, appealing to risk-conscious investors. Market expectations likely hinge on the company’s ability to maintain growth in regulated markets and expand its digital footprint.

Strategic Advantages And Outlook

Gamesys benefits from its strong brand portfolio, proprietary technology, and focus on regulated markets. The outlook remains positive, with opportunities in digital gaming expansion and strategic partnerships. However, regulatory risks and competition necessitate ongoing adaptability. The company’s disciplined capital allocation and operational efficiency position it well for sustained growth.

Sources

Company filings, financial statements

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2021202220232024202520262027202820292030203120322033203420352036203720382039204020412042204320442045

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