Valuation GDEV Inc.

Stocks

Market Closed - Nasdaq Other stock markets 00:30:00 03/07/2026 +04			5-day change	1st Jan Change
12.14 ^USD	+0.00%		+1.17%	-19.07%

04-01	GDEV Inc. Reports Earnings Results for the Full Year Ended December 31, 2025	CI
03-17	Andrey Fadeev agreed to acquire an additional 15.06% stake in GDEV Inc. from Boris Gertsovskiy for $20 million.	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2023	2024	2025	2026	2027
Market Cap ¹	1,584	436.3	350.2	272	220.3	-
Change	-	-	-19.74%	-22.34%	-18.97%	-
Enterprise Value (EV)	1,441	436.3	350.2	272	220.3	220.3
Change	-	-	-19.74%	-22.34%	-18.97%	0%
P/E	-	9.61x	14x	3.98x	2.76x	2.33x
PBR	-9.83x	-	-	-	-	-
PEG	-	-	-0.4x	0x	0.2x	0.1x
Capitalization / Revenue	3.65x	-	0.83x	0.67x	0.51x	0.47x
EV / Revenue	0x	-	0x	0x	0.51x	0.47x
EV / EBITDA	0x	-	0x	0x	2.08x	1.77x
EV / EBIT	0x	-	0x	0x	2.26x	1.9x
EV / FCF	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-
Dividend per Share ²	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-
EPS ²	-	2.3	1.38	3.77	4.4	5.21
Distribution rate	-	-	-	-	-	-
Net sales ¹	434.1	-	420.9	404	428	465
EBITDA ¹	4.722	-	42	79	105.8	124.3
EBIT ¹	2.182	-	40.5	71.13	97.4	115.9
Net income ¹	-117.5	46.12	25.53	69.33	88.22	104.3
Net Debt	-142.8	-	-	-	-	-
Reference price ²	80.60	22.10	19.34	15.00	12.14	12.14
Nbr of stocks (in thousands)	19,652	19,743	18,106	18,130	18,150	-
Announcement Date	29/04/22	29/03/24	31/03/25	05/03/26	-	-

¹USD in Million²USD

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.($)
GDEV INC.	2.76x	-	-	-	220M
APPLOVIN CORPORATION	32.78x	21.31x	25.29x	-.--%	177B
ADOBE INC.	12.12x	3.26x	6.83x	-.--%	87.34B
ELECTRONIC ARTS INC.	36.52x	6.02x	16.69x	0.37%	51.46B
AUTODESK, INC.	24.46x	5.23x	12.69x	-.--%	43.81B
ROPER TECHNOLOGIES, INC.	22.17x	5.32x	13.5x	0.93%	36.75B
WORKDAY INC.	32.95x	2.93x	8.79x	-.--%	33.44B
GRAB HOLDINGS LIMITED	37.92x	2.64x	15.22x	-.--%	15.95B
PTC INC.	13.98x	5.64x	11.39x	-.--%	14.39B
ORACLE FINANCIAL SERVICES SOFTWARE LIMITED	31.14x	-	-	3.6%	10.28B
Average	24.68x	6.54x	13.80x	0.54%	47.07B
Weighted average by Cap.	27.31x	10.89x	16.70x	0.19%