US · DDI
DoubleDown Interactive Co., Ltd.
- Sector
- Technology · Electronic Gaming & Multimedia
- Headquarters
- Seoul 6236
- Website
- doubledowninteractive.com
Price · as of 2025-12-31
$10.99
Market cap 452.92M
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $49.93 | +354.32% |
| Intrinsic Value(DCF) | $10.66 | -3% |
| Graham-Dodd Method(GD) | $20.88 | +90.03% |
| Graham Formula(GF) | $27.91 | +153.98% |
Valuation history
Annual price (USD per share) overlaid with each model's fair value. Y-axis is log scale.
| Year | Price | AI | DCF | Graham-Dodd | Graham Formula |
|---|---|---|---|---|---|
| 2011 | |||||
| 2012 | |||||
| 2013 | |||||
| 2014 | |||||
| 2015 | |||||
| 2016 | |||||
| 2017 | |||||
| 2018 | |||||
| 2019 | $0.00 | $7.78 | |||
| 2020 | $7.53 | $45.73 | |||
| 2021 | $12.50 | $42.55 | $4.15 | $13.47 | $16.06 |
| 2022 | $8.52 | $30.99 | $0.00 | $0.00 | $14.00 |
| 2023 | $14.12 | $47.42 | $8.74 | $16.87 | $9.16 |
| 2024 | $9.74 | $53.62 | $14.02 | $21.42 | $45.72 |
| 2025 | $9.17 | $49.93 | $11.59 | $20.88 | $27.91 |
AI valuation
Our deep-learning model estimates DoubleDown Interactive Co., Ltd.'s (DDI) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $49.93
- Current price
- $10.99
- AI upside
- +354.32%
Methodology and confidence bands appear in the dedicated valuation theory section. The AI score is an estimate, not a recommendation.
Intrinsic value (DCF)
Open DCF calculatorThree textbook valuation models, recomputed daily from the latest financial statements. The DCF uses our Chepakovich model. Graham-Dodd and Graham Formula are conservative reference points.
DCF
$10.66
-3% upside
Graham-Dodd
$20.88
+90.03% upside
Graham Formula
$27.91
+153.98% upside
Peer comparison
Same-industry comparables, ranked by market cap.
| Basic Info | Model Valuation | Core Valuation | Profitability | Leverage & Liquidity | Growth | Cash Flow | Dividends | Enterprise Value | Risk | ||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Ticker | Company Name | Price | Market Cap | AI Upside | DCF Upside | GD Upside | GF Upside | P/E | P/B | P/S | EV/EBITDA | PEG | P/TBV | Gross Margin | Operating Margin | Net Margin | ROE | ROIC | ROA | Debt/Equity | Interest Coverage | Current Ratio | Quick Ratio | Net Debt/EBITDA | EPS Growth | Sales Growth | FCF Growth | FCF Yield | Op Cash Flow Ratio | Cash ROIC | Dividend Yield | Dividend Payout | Shareholder Yield | EV/EBIT | EV/FCF | EV/Sales | Altman Z-Score |
| DDI | DoubleDown Interactive Co… | $10.99 | 452.92M | +354% | -3% | +90% | +154% | 4.43 | 0.48 | 1.26 | 0.05 | — | 1.02 | 71.78% | 37.48% | 28.48% | 11.45% | 20.46% | 10.54% | 0.05 | 19.65 | 7.74 | 7.66 | -2.43 | -1720.00% | 551.00% | -739.00% | 30.07% | 2.01 | 28.21% | 0.02% | 0.10% | 10.96% | 0.05 | 0.05 | 0.02 | 5.10 |
| ALLT | Allot Ltd. | $6.34 | 264.87M | +597% | -40% | -64% | -76% | 81.24 | 2.66 | 2.95 | 29.76 | — | 3.69 | 71.13% | 3.53% | 3.63% | 4.54% | 6.90% | 2.37% | 0.10 | — | 2.65 | 2.16 | -1.25 | -15347.00% | 1063.00% | 47209.00% | 5.15% | 0.38 | 39.57% | 0.00% | 0.00% | 13.21% | 63.18 | 14.69 | 2.23 | 4.24 |
| BGIN | BGIN BLOCKCHAIN Ltd | $2.71 | 293.15M | — | — | — | — | — | — | — | — | — | — | 42.24% | 27.01% | 21.81% | 36.90% | 67.58% | 28.60% | 0.00 | — | 3.21 | 2.04 | -1.01 | -5246.00% | 1750.00% | 45913.00% | — | -3.29 | -214.69% | — | 0.00% | — | — | — | — | — |
| EGAN | eGain Corporation | $9.34 | 255.79M | +373% | -56% | -13% | -57% | 5.68 | 2.27 | 2.07 | 20.71 | 1.61 | 2.71 | 70.12% | 5.01% | 36.47% | 46.33% | 64.43% | 23.32% | 0.05 | — | 1.60 | 1.54 | -9.91 | 35200.00% | -471.00% | -6167.00% | 2.57% | 0.08 | 68.28% | 0.00% | 0.00% | 8.62% | 27.93 | 26.35 | 1.40 | -0.13 |
| GDEV | GDEV Inc. | $15.04 | 272.68M | +291% | -57% | -91% | — | 10.51 | -2.64 | 0.64 | 3.68 | — | -2.49 | 66.26% | 9.62% | 6.07% | -25.36% | -14.09% | 8.62% | -0.01 | 94.40 | 0.68 | 0.66 | -2.99 | -4000.00% | -939.00% | 6331.00% | 10.47% | 0.11 | -11.50% | 0.00% | 0.00% | 27.39% | 3.33 | 4.80 | 0.32 | 0.82 |
| GRVY | Gravity Co., Ltd. | $65.02 | 451.82M | +3% | -6% | +56% | — | 6.52 | 0.97 | 1.10 | -0.06 | — | 0.99 | 38.72% | 17.05% | 16.96% | 16.47% | 2612.23% | 13.43% | 0.00 | 632.47 | 6.02 | 5.91 | -1.98 | -3567.00% | -3097.00% | -4173.00% | 13.34% | 0.72 | 2827.90% | 0.00% | 0.00% | 8.10% | -0.08 | -0.09 | -0.01 | 5.95 |
| IMXI | International Money Expre… | $15.78 | 468.96M | +369% | -48% | -27% | -7% | 7.85 | 3.42 | 0.70 | 4.72 | 79.98 | 8.73 | 89.64% | 14.43% | 8.93% | 41.43% | 43.05% | 11.32% | 1.35 | 8.09 | 1.96 | 1.58 | 0.47 | 982.00% | -1.00% | -8234.00% | 5.00% | 0.35 | 14.81% | 0.00% | 0.00% | 16.27% | 5.40 | 22.22 | 0.78 | 4.11 |
| OSPN | OneSpan Inc. | $11.04 | 423.1M | +197% | -43% | -39% | +42% | 5.45 | 1.46 | 1.63 | 5.60 | 18.08 | 2.51 | 70.69% | 20.59% | 29.98% | 30.10% | 28.93% | 19.80% | 0.02 | — | 1.50 | 1.10 | -1.08 | 3014.00% | 0.00% | 877.00% | 12.71% | 0.52 | 29.18% | 4.65% | 25.30% | 7.96% | 6.65 | 6.59 | 1.37 | 3.83 |
| SOHU | Sohu.com Limited | $16.52 | 496.68M | +9% | +9% | -29% | — | -4.54 | 0.49 | 0.76 | 5.35 | -1.80 | 0.52 | 72.29% | -18.28% | -16.76% | -10.12% | -111.94% | -5.54% | 0.04 | — | 3.24 | 3.08 | 1.59 | 25169.00% | -38.00% | 5449.00% | -14.94% | -0.15 | -69.52% | 0.00% | 0.00% | 8.99% | 3.77 | 6.06 | -0.69 | 1.09 |
| TSAT | Telesat Corporation | $31.40 | 461.12M | +59% | -69% | — | +44% | -1.15 | 0.49 | 0.61 | 43.63 | — | -0.14 | 93.35% | -7.05% | -15.36% | -44.08% | -1.40% | -4.56% | 4.41 | -0.17 | 3.98 | 2.89 | 38.47 | -16119.00% | -1890.00% | -10210.00% | -0.69% | 0.24 | -0.09% | 0.00% | 0.00% | 2.23% | -72.62 | -1222.48 | 5.12 | 0.34 |
| XRX | Xerox Holdings Corporatio… | $1.80 | 231.48M | +668% | -13% | — | — | -0.22 | 0.35 | 0.03 | -25.26 | — | -0.09 | 36.83% | -0.94% | -14.65% | -105.65% | -1.52% | -11.32% | 6.45 | -0.27 | 1.12 | 0.69 | -23.79 | -2298.00% | 1288.00% | -4454.00% | 112.38% | 0.11 | 5.96% | 30.81% | -6.90% | 30.81% | -60.08 | 15.31 | 0.56 | 1.10 |
About DoubleDown Interactive Co., Ltd.
DoubleDown Interactive Co., Ltd. engages in the development and publishing of digital games on mobile and web-based platforms for casual players in South Korea. The company offers DoubleDown Casino, DoubleDown Classic, DoubleDown Fort Knox, and Undead World: Hero Survival games. Its games are primarily distributed, marketed, and promoted through third party platform providers. The company was formerly known as The8Games Co., Ltd. and changed its name to DoubleDown Interactive Co., Ltd. in December 2019. The company was incorporated in 2008 and is headquartered in Seoul, South Korea. DoubleDown Interactive Co., Ltd. operates as a subsidiary of DoubleU Games Co., Ltd.
- CEO
- In Keuk Kim
- Employees
- 190
- Beta
- 0.84
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($10.66 ÷ $10.99) − 1 = -3% (DCF, example).