GAMBLING.COM GROUP LIMITED |
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 7.96 USD | +0.89% |
|
-0.50% | -18.36% |
| May. 17 | Stifel Adjusts Price Target on Gambling.com to $13 From $16, Keeps Buy Rating | MT |
| May. 17 | B. Riley Adjusts Gambling.com Group's Price Target to $13 From $14.50, Keeps Buy Rating | MT |
Valuation
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|
| Capitalization 1 | 343.1 | 309.3 | 366.1 | 293.9 | - | - |
| Enterprise Value (EV) 1 | 299.7 | 279.7 | 366.1 | 279.4 | 250.6 | 229.3 |
| P/E ratio | 27.4 x | 153 x | 20.7 x | 11.2 x | 8.26 x | 7.11 x |
| Yield | - | - | - | - | - | - |
| Capitalization / Revenue | 8.11 x | 4.04 x | 3.37 x | 2.44 x | 2.09 x | 1.86 x |
| EV / Revenue | 7.08 x | 3.66 x | 3.37 x | 2.32 x | 1.79 x | 1.45 x |
| EV / EBITDA | 16.3 x | 11.6 x | 9.97 x | 6.63 x | 4.78 x | 3.74 x |
| EV / FCF | 35.6 x | 29.5 x | - | 8.36 x | 5.24 x | - |
| FCF Yield | 2.81% | 3.39% | - | 12% | 19.1% | - |
| Price to Book | 4.29 x | 4.01 x | - | 2.54 x | 1.77 x | 1.69 x |
| Nbr of stocks (in thousands) | 33,806 | 33,806 | 37,545 | 36,923 | - | - |
| Reference price 2 | 10.15 | 9.150 | 9.750 | 7.960 | 7.960 | 7.960 |
| 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 | 120.7 | 140.4 | 158.1 |
| EBITDA 1 | - | 18.36 | 24.07 | 36.72 | 42.12 | 52.47 | 61.35 |
| EBIT 1 | - | 11.39 | 1.877 | 21.78 | 31.78 | 41.65 | 50.76 |
| Operating Margin | - | 26.92% | 2.45% | 20.04% | 26.33% | 29.68% | 32.12% |
| Earnings before Tax (EBT) 1 | - | 12.16 | 2.9 | 20.14 | 31.57 | 40.76 | 49.65 |
| Net income 1 | 15.15 | 12.45 | 2.39 | 18.26 | 28.38 | 37.21 | 43.5 |
| Net margin | - | 29.42% | 3.12% | 16.81% | 23.52% | 26.51% | 27.52% |
| EPS 2 | 0.4900 | 0.3700 | 0.0600 | 0.4700 | 0.7100 | 0.9633 | 1.120 |
| Free Cash Flow 1 | - | 8.423 | 9.467 | - | 33.4 | 47.8 | - |
| FCF margin | - | 19.9% | 12.37% | - | 27.68% | 34.06% | - |
| FCF Conversion (EBITDA) | - | 45.89% | 39.33% | - | 79.29% | 91.1% | - |
| FCF Conversion (Net income) | - | 67.64% | 396.11% | - | 117.69% | 128.45% | - |
| 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 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 | 2025 Q2 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 10.29 | 19.58 | 15.92 | 19.65 | 21.35 | 26.69 | 25.97 | 23.46 | 32.53 | 29.22 | 26.9 | 28.84 | 35.72 | 33.36 | 30.43 |
| EBITDA 1 | 2.272 | 7.187 | 3.617 | 6.413 | 6.855 | 10.67 | 9.424 | 6.054 | 10.57 | 10.16 | 7.86 | 9.223 | 14.84 | 13 | 9.598 |
| EBIT 1 | 0.623 | 4.277 | 0.6 | 0.156 | -0.305 | 9.01 | 6.822 | 4.715 | 8.17 | 7.891 | 5.143 | 6.827 | 11.93 | 10.45 | 6.644 |
| Operating Margin | 6.05% | 21.84% | 3.77% | 0.79% | -1.43% | 33.76% | 26.27% | 20.1% | 25.12% | 27.01% | 19.12% | 23.67% | 33.4% | 31.31% | 21.84% |
| Earnings before Tax (EBT) 1 | 1.311 | 4.857 | 0.186 | 2.601 | -4.739 | 7.695 | 0.921 | 5.31 | 6.215 | 8.381 | 4.971 | 6.588 | 11.63 | 10.12 | 6.322 |
| Net income 1 | 0.867 | 4.488 | 0.056 | 2.261 | -4.409 | 6.595 | 0.278 | 5.013 | 6.374 | 7.299 | 4.44 | 5.92 | 10.58 | 9.5 | 5.95 |
| Net margin | 8.42% | 22.92% | 0.35% | 11.51% | -20.65% | 24.71% | 1.07% | 21.37% | 19.59% | 24.98% | 16.5% | 20.53% | 29.62% | 28.48% | 19.56% |
| EPS 2 | 0.0200 | 0.1200 | - | 0.0600 | -0.1200 | 0.1700 | 0.0100 | 0.1300 | 0.1600 | 0.1900 | 0.1160 | 0.1560 | 0.2720 | 0.2500 | 0.1525 |
| Dividend per Share 2 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Announcement Date | 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 | 5/16/24 | - | - | - | - | - |
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 | - | 14.5 | 43.3 | 64.6 |
| Leverage (Debt/EBITDA) | - | - | - | - | - | - | - |
| Free Cash Flow 1 | - | 8.42 | 9.47 | - | 33.4 | 47.8 | - |
| ROE (net income / shareholders' equity) | - | - | - | - | 23.1% | 23.7% | 26% |
| ROA (Net income/ Total Assets) | - | - | - | - | 19.8% | 23.6% | - |
| Assets 1 | - | - | - | - | 143.6 | 157.6 | - |
| Book Value Per Share 2 | - | 2.360 | 2.280 | - | 3.140 | 4.490 | 4.720 |
| Cash Flow per Share 2 | - | - | - | - | 0.7800 | 0.8700 | 1.150 |
| Capex 1 | - | 5.57 | 9.29 | - | 3.7 | 4 | - |
| Capex / Sales | - | 13.17% | 12.14% | - | 3.07% | 2.85% | - |
| 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
7.96
USD
Average target price
12.86
USD
Spread / Average Target
+61.52%
EPS Revisions
| 1st Jan change | Capi. | |
|---|---|---|
| -18.36% | 294M | |
| +14.71% | 36.19B | |
| -2.80% | 23.25B | |
| -10.97% | 21.79B | |
| -14.92% | 20.14B | |
| +15.77% | 19.74B | |
| +10.24% | 18.9B | |
| -1.44% | 9.78B | |
| +2.48% | 7.32B | |
| -28.26% | 7.28B |
- Stock Market
- Equities
- GAMB Stock
- Financials Gambling.com Group Limited
