GAMBLING.COM GROUP LIMITED |
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 8.73 USD | -0.11% |
|
+0.34% | -10.46% |
| Apr. 03 | XLMedia Closes $43 million Sale of Sports Betting, Gaming Assets in Europe, Canada | MT |
| Apr. 02 | Gambling.com Closes Acquisition of Freebets.com to Expand in Europe | MT |
Valuation
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|
| Capitalization 1 | 343.1 | 309.3 | 366.1 | 322.6 | - | - |
| Enterprise Value (EV) 1 | 299.7 | 279.7 | 366.1 | 305.1 | 280.3 | 261.7 |
| P/E ratio | 27.4 x | 153 x | 20.7 x | 11.1 x | 9.13 x | 8.73 x |
| Yield | - | - | - | - | - | - |
| Capitalization / Revenue | 8.11 x | 4.04 x | 3.37 x | 2.46 x | 2.14 x | 1.85 x |
| EV / Revenue | 7.08 x | 3.66 x | 3.37 x | 2.33 x | 1.86 x | 1.5 x |
| EV / EBITDA | 16.3 x | 11.6 x | 9.97 x | 6.69 x | 5.14 x | 3.94 x |
| EV / FCF | 35.6 x | 29.5 x | - | 7.97 x | 7.72 x | - |
| FCF Yield | 2.81% | 3.39% | - | 12.6% | 12.9% | - |
| Price to Book | 4.29 x | 4.01 x | - | 2.56 x | 2.06 x | 2.08 x |
| Nbr of stocks (in thousands) | 33,806 | 33,806 | 37,545 | 36,951 | - | - |
| Reference price 2 | 10.15 | 9.150 | 9.750 | 8.730 | 8.730 | 8.730 |
| Announcement Date | 3/24/22 | 3/23/23 | 3/21/24 | - | - | - |
1USD in Million2USD
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|
| Net sales 1 | - | 42.32 | 76.51 | 108.7 | 130.9 | 150.8 | 174.5 |
| EBITDA 1 | - | 18.36 | 24.07 | 36.72 | 45.6 | 54.55 | 66.35 |
| EBIT 1 | - | 11.39 | 1.877 | 21.78 | 35.99 | 43.54 | 54.76 |
| Operating Margin | - | 26.92% | 2.45% | 20.04% | 27.49% | 28.88% | 31.38% |
| Earnings before Tax (EBT) 1 | - | 12.16 | 2.9 | 20.14 | 34.04 | 41.69 | 52.61 |
| Net income 1 | 15.15 | 12.45 | 2.39 | 18.26 | 30.93 | 37.71 | 43.3 |
| Net margin | - | 29.42% | 3.12% | 16.81% | 23.63% | 25.01% | 24.81% |
| EPS 2 | 0.4900 | 0.3700 | 0.0600 | 0.4700 | 0.7900 | 0.9567 | 1.000 |
| Free Cash Flow 1 | - | 8.423 | 9.467 | - | 38.3 | 36.3 | - |
| FCF margin | - | 19.9% | 12.37% | - | 29.26% | 24.07% | - |
| FCF Conversion (EBITDA) | - | 45.89% | 39.33% | - | 83.99% | 66.55% | - |
| FCF Conversion (Net income) | - | 67.64% | 396.11% | - | 123.82% | 96.26% | - |
| Dividend per Share 2 | - | - | - | - | - | - | - |
| Announcement Date | 6/25/21 | 3/24/22 | 3/23/23 | 3/21/24 | - | - | - |
1USD in Million2USD
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: December | 2021 Q3 | 2021 Q4 | 2022 Q1 | 2022 Q2 | 2022 Q3 | 2022 Q4 | 2023 Q1 | 2023 Q2 | 2023 Q3 | 2023 Q4 | 2024 Q1 | 2024 Q2 | 2024 Q3 | 2024 Q4 | 2025 Q1 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 10.12 | 10.29 | 19.58 | 15.92 | 19.65 | 21.35 | 26.69 | 25.97 | 23.46 | 32.53 | 28.52 | 29 | 34.88 | 38.5 | 34.9 |
| EBITDA 1 | 3.464 | 2.272 | 7.187 | 3.617 | 6.413 | 6.855 | 10.67 | 9.424 | 6.054 | 10.57 | 8.839 | 8.466 | 12.74 | 15.52 | 12.18 |
| EBIT 1 | 2.401 | 0.623 | 4.277 | 0.6 | 0.156 | -0.305 | 9.01 | 6.822 | 4.715 | 8.17 | 6.579 | 6.049 | 10.47 | 12.86 | 9.423 |
| Operating Margin | 23.72% | 6.05% | 21.84% | 3.77% | 0.79% | -1.43% | 33.76% | 26.27% | 20.1% | 25.12% | 23.07% | 20.86% | 30.02% | 33.4% | 27% |
| Earnings before Tax (EBT) 1 | 2.694 | 1.311 | 4.857 | 0.186 | 2.601 | -4.739 | 7.695 | 0.921 | 5.31 | 6.215 | 6.104 | 5.577 | 10 | 12.34 | 8.743 |
| Net income 1 | 4.675 | 0.867 | 4.488 | 0.056 | 2.261 | -4.409 | 6.595 | 0.278 | 5.013 | 6.374 | 5.566 | 5.05 | 9.136 | 11.18 | 8.1 |
| Net margin | 46.18% | 8.42% | 22.92% | 0.35% | 11.51% | -20.65% | 24.71% | 1.07% | 21.37% | 19.59% | 19.51% | 17.42% | 26.19% | 29.04% | 23.21% |
| EPS 2 | 0.1300 | 0.0200 | 0.1200 | - | 0.0600 | -0.1200 | 0.1700 | 0.0100 | 0.1300 | 0.1600 | 0.1417 | 0.1267 | 0.2350 | 0.2850 | 0.2050 |
| Dividend per Share 2 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Announcement Date | 11/18/21 | 3/24/22 | 5/31/22 | 8/29/22 | 11/17/22 | 3/23/23 | 5/18/23 | 8/17/23 | 11/15/23 | 3/21/24 | - | - | - | - | - |
1USD in Million2USD
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|
| Net Debt 1 | - | - | - | - | - | - | - |
| Net Cash position 1 | - | 43.4 | 29.7 | - | 17.5 | 42.3 | 60.9 |
| Leverage (Debt/EBITDA) | - | - | - | - | - | - | - |
| Free Cash Flow 1 | - | 8.42 | 9.47 | - | 38.3 | 36.3 | - |
| ROE (net income / shareholders' equity) | - | - | - | - | 24.7% | 29.5% | 31.3% |
| ROA (Net income/ Total Assets) | - | - | - | - | 21.9% | 25% | 28.5% |
| Assets 1 | - | - | - | - | 141.3 | 150.9 | 151.9 |
| Book Value Per Share 2 | - | 2.360 | 2.280 | - | 3.410 | 4.240 | 4.200 |
| Cash Flow per Share 2 | - | - | - | - | 0.7700 | 0.9300 | 1.210 |
| Capex 1 | - | 5.57 | 9.29 | - | 1 | 4 | - |
| Capex / Sales | - | 13.17% | 12.14% | - | 0.76% | 2.65% | - |
| Announcement Date | 6/25/21 | 3/24/22 | 3/23/23 | 3/21/24 | - | - | - |
1USD in Million2USD
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Year-on-year evolution of the Yield
Change in Enterprise Value/EBITDA
Trading Rating
Investor Rating
ESG Refinitiv
Sell
Buy
Mean consensus
BUY
Number of Analysts
7
Last Close Price
8.73
USD
Average target price
15.21
USD
Spread / Average Target
+74.28%
EPS Revisions
| 1st Jan change | Capi. | |
|---|---|---|
| -10.46% | 323M | |
| +7.14% | 33.01B | |
| +2.40% | 24.32B | |
| +22.35% | 20.52B | |
| -17.49% | 19.87B | |
| -15.80% | 19.35B | |
| -2.62% | 16.62B | |
| -4.07% | 9.51B | |
| -21.91% | 7.92B | |
| +7.19% | 7.13B |
- Stock Market
- Equities
- GAMB Stock
- Financials Gambling.com Group Limited
