US · GDEV
GDEV Inc.
- Sector
- Technology · Electronic Gaming & Multimedia
- Headquarters
- Limassol 3101
- Website
- gdev.inc
Price · as of 2024-12-31
$16.46
Market cap 415.18M
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $58.77 | +257.05% |
| Intrinsic Value(DCF) | $6.47 | -60.69% |
| Graham-Dodd Method(GD) | $1.34 | -91.89% |
| Graham Formula(GF) | — | — |
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 |
|---|---|---|---|---|---|
| 2010 | |||||
| 2011 | |||||
| 2012 | |||||
| 2013 | |||||
| 2014 | |||||
| 2015 | |||||
| 2016 | |||||
| 2017 | |||||
| 2018 | |||||
| 2019 | |||||
| 2020 | $82.43 | $159.97 | $6,953,587.57 | $0.00 | $0.00 |
| 2021 | $52.80 | $630.37 | $16,335.90 | $0.00 | $0.00 |
| 2022 | $52.80 | $77.75 | $2,336.22 | $0.00 | $6.74 |
| 2023 | $19.03 | $111.66 | $35.09 | $6.43 | $11.66 |
| 2024 | $14.74 | $58.77 | $0.00 | $1.33 | $0.00 |
AI valuation
Our deep-learning model estimates GDEV Inc.'s (GDEV) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $58.77
- Current price
- $16.46
- AI upside
- +257.05%
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
$6.47
-60.69% upside
Graham-Dodd
$1.34
-91.89% upside
Graham Formula
—
— 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 |
| GDEV | GDEV Inc. | $16.46 | 415.18M | +257% | -61% | -92% | — | 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 |
| BGIN | BGIN BLOCKCHAIN Ltd | $3.92 | 423.76M | — | — | — | — | — | — | — | — | — | — | 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% | — | — | — | — | — |
| BZAI | Blaize Holdings, Inc. | $3.62 | 370.93M | +1,210% | -37% | — | +713% | -5.48 | 13.84 | 215.83 | -7.21 | — | 13.84 | 62.74% | -3065.32% | -3937.90% | -220.96% | -120.08% | -101.22% | 0.06 | — | 0.05 | 0.00 | -0.03 | -40682.00% | -5970.00% | 223088.00% | -16.23% | -3.82 | -139.35% | 0.00% | 0.00% | 5.88% | -7.07 | -6.19 | 216.79 | 4.13 |
| DDI | DoubleDown Interactive Co… | $8.78 | 435.08M | +469% | +21% | +138% | +218% | 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 |
| EGAN | eGain Corporation | $15.11 | 406.05M | +193% | -73% | -46% | -73% | 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 |
| GRRR | Gorilla Technology Group … | $15.01 | 202.24M | +269% | +662% | — | — | -4.54 | 4.11 | 4.02 | -4.45 | — | 4.28 | 49.96% | -89.65% | -86.77% | -103.89% | -118.47% | -49.11% | 0.30 | -91.39 | 1.68 | 1.30 | -0.01 | -47378.00% | 1542.00% | 13486.00% | -10.36% | -0.39 | -56.16% | 0.00% | 0.00% | 10.23% | -4.26 | -9.16 | 3.82 | 0.33 |
| GRVY | Gravity Co., Ltd. | $57.86 | 402.06M | +16% | +6% | +75% | — | 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… | $14.99 | 444.96M | +394% | -45% | -23% | -2% | 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 |
| RMNI | Rimini Street, Inc. | $4.07 | 373.43M | +1,451% | -63% | -58% | -34% | 9.20 | -12.63 | 0.81 | 3.78 | — | -12.63 | 60.40% | 7.84% | 8.80% | -76.91% | -24.38% | 9.37% | -1.03 | 5.19 | 0.86 | 0.74 | -1.40 | -19750.00% | -168.00% | -23179.00% | 16.31% | 0.17 | -61.58% | 0.00% | 0.00% | 31.52% | 7.54 | 4.48 | 0.59 | 0.91 |
| SOHU | Sohu.com Limited | $14.96 | 431.23M | +20% | +20% | -22% | — | -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 |
| XRX | Xerox Holdings Corporatio… | $3.07 | 385.6M | +350% | -49% | — | — | -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 GDEV Inc.
GDEV Inc. operates as a gaming and entertainment company in the United States, Europe, Asia, and internationally. It develops desktop, mobile, web, and social games. The company was formerly known as Nexters Inc. and changed its name to GDEV Inc. in June 2023. GDEV Inc. was founded in 2010 and is headquartered in Limassol, Cyprus.
- CEO
- Anton Reinhold
- Employees
- 589
- Beta
- 1.16
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($6.47 ÷ $16.46) − 1 = -60.69% (DCF, example).