Valuation 5th Planet Games A/S

Equities

Real-time Oslo Bors Other stock markets 04:37:09 2025-06-18 am EDT			5-day change	1st Jan Change
0.8500 ^NOK	-5.35%		0.00%	-28.27%

May. 28	5th Planet Games A/S alongside developer Robot Entertainment and Skybound Games Announces Orcs Must Die! Deathtrap Physical Editions for Both PlayStation 5 and Xbox Series X/S	CI
May. 22	5th Planet Games A/S Reaffirms Earnings Guidance for the Year 2025	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2019	2020	2021	2022	2023	2024
Capitalization ¹	15.04	89.24	185.6	312.2	361	200.9
Change	-	493.55%	107.93%	68.24%	15.63%	-44.34%
Enterprise Value (EV) ¹	9.782	66.36	172	275.9	311.7	191.2
Change	-	578.42%	159.13%	60.47%	12.95%	-38.65%
P/E ratio	-0.42x	-4.51x	-4.62x	-7.47x	17.3x	-40.7x
PBR	2.16x	4.27x	3.62x	10.8x	4.23x	2.49x
PEG	-	0.1x	0.2x	-0.2x	-0x	0x
Capitalization / Revenue	6.9x	22.8x	38.6x	27.6x	37x	16x
EV / Revenue	4.49x	16.9x	35.8x	24.4x	31.9x	15.2x
EV / EBITDA	-0.55x	-4.27x	-18.4x	812x	107x	60x
EV / EBIT	-0.52x	-4.25x	-17.5x	-375x	144x	-42.9x
EV / FCF	-0.76x	-27x	-9.34x	14.2x	-15.2x	-4.63x
FCF Yield	-132%	-3.7%	-10.7%	7.03%	-6.57%	-21.6%
Dividend per Share ²	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-
EPS ²	-0.668	-0.186	-0.1437	-0.2015	0.078	-0.0184
Distribution rate	-	-	-	-	-	-
Net sales ¹	2.18	3.919	4.809	11.3	9.764	12.58
EBITDA ¹	-17.81	-15.55	-9.371	0.34	2.901	3.19
EBIT ¹	-18.7	-15.61	-9.804	-0.736	2.164	-4.461
Net income ¹	-32.22	-14.25	-16.25	-33.71	24.54	-4.94
Net Debt ¹	-5.254	-22.88	-13.61	-36.26	-49.3	-9.694
Reference price ²	0.2798	0.8394	0.6634	1.5047	1.3466	0.7487
Nbr of stocks (in thousands)	53,736	106,318	279,740	207,481	268,079	268,379
Announcement Date	6/11/20	3/25/21	4/4/22	3/30/23	4/9/24	3/27/25

¹DKK in Million²DKK

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
5TH PLANET GAMES A/S	-	-	-	-	24.33M
SNAP INC.	-20.33x	2.36x	25.93x	-.--%	13.67B
GIANT NETWORK GROUP CO., LTD.	24.44x	-	-	1.16%	5.24B
LIFE360, INC.	95.95x	9.79x	62.95x	-.--%	4.79B
BEIJING ULTRAPOWER SOFTWARE CO., LTD.	18.03x	2.57x	12.3x	0.75%	3.07B
DENA CO., LTD.	12.14x	1.63x	9.46x	0.92%	2.12B
NEWBORN TOWN INC.	14.5x	-	-	-	1.81B
SHANGHAI YAOJI TECHNOLOGY CO., LTD.	18.82x	-	-	1.74%	1.63B
NAZARA TECHNOLOGIES LIMITED	103.68x	7.25x	71.68x	-	1.4B
Average	33.40x	4.72x	36.47x	0.76%	3.75B
Weighted average by Cap.	17.59x	4.02x	32.51x	0.43%