Kalkulacja wyceny (mln)
Wartość firmy (EV)	-
Dług netto	-
Gotówka	-
Udziały mniejszościowe	-
Ilość akcji	-
Wartość godziwa firmy	-
Wartość godziwa akcji	Brak danych

Kalkulacja WACC - koszt kapitału
Stopa wolna od ryzyka	-
Premia rynkowa	-
Beta	-
Udział kapitału własnego	-
Udział długu	-
Koszt kapitału własnego	-
Koszt długu	-
WACC	-

Brak modelowania Monte Carlo

Metoda mnożnikowa – opiera się na porównaniu mnożników firm z branży, w której działa wyceniana spółka (np. EV/EBITDA, P/E, P/BV). Metoda ta bardzo dobrze odzwierciedla bieżący stan rynku, wymaga mniejszej liczby założeń oraz jest prostsza w zastosowaniu. Do jej wad można zaliczyć dużą podatność wyceny na zmienność cen porównywanych spółek, subiektywny dobór porównywalnych firm oraz uproszczenie obrazu spółki prowadzące do pominięcia bardzo istotnych parametrów (np. przewaga konkurencyjna, tempo wzrostu, poziom rentowności, strukturę zadłużenia).

	EV/EBITDA TTM	P/E TTM	P/B TTM
Mediana dla branży	14.7	21.2	1.6
DoubleDown Interactive Co., Ltd.	69.7	83.8	12.3
Mediana / DoubleDown Interactive Co., Ltd.	0.2	0.3	0.1

---

Pozostałe spółki z branży Electronic Gaming & Multimedia

Nazwa firmy	Symbol	Kapitalizacja (mln $)	EV/EBITDA	P/E	P/B	Giełda
Kaiser (China) Culture Co., LTD	002425.SZ	439	-6.7	-6.0	1.1	Shenzhen
37 Interactive Entertainment Network Technology Group Co., Ltd.	002555.SZ	5,298	13.0	14.2	2.7	Shenzhen
Boyaa Interactive International Limited	0434.HK	475	2.9	3.4	1.3	HKSE
Ncsoft Corporation	036570.KS	2,884	20.3	39.5	1.2	KSE
Tianyu Digital Technology (Dalian) Group Co., Ltd.	002354.SZ	1,416	-98.3	-80.7	8.3	Shenzhen
IGG Inc	0799.HK	634	9.4	8.3	1.5	HKSE
CMGE Technology Group Limited	0302.HK	181	-2.6	-0.6	0.3	HKSE
YOOZOO Interactive Co., Ltd.	002174.SZ	1,475	-39.0	-26.4	2.4	Shenzhen
NetDragon Websoft Holdings Limited	0777.HK	724	5.0	16.3	0.9	HKSE
Giant Network Group Co., Ltd.	002558.SZ	5,925	29.5	27.3	3.0	Shenzhen
Kingnet Network Co., Ltd.	002517.SZ	5,581	21.7	21.5	5.1	Shenzhen
11 bit studios S.A.	11B.WA	142	24.5	76.6	2.3	Warsaw Stock Exchange
XD Inc.	2400.HK	3,007	23.1	25.0	8.1	HKSE
GOLFZON Co., Ltd.	215000.KQ	301	2.6	8.2	0.9	KOSDAQ
mixi, Inc.	2121.T	1,531	9.7	13.0	1.3	Tokyo
NHN Corporation	181710.KS	680	1.8	-7.8	0.7	KSE
Kunlun Tech Co., Ltd.	300418.SZ	5,732	-17.9	-18.7	3.0	Shenzhen
KRAFTON, Inc.	259960.KS	11,882	7.5	12.9	2.5	KSE
Netmarble Corporation	251270.KS	3,707	24.5	193.0	0.9	KSE
Zhejiang Jinke Tom Culture Industry Co., LTD.	300459.SZ	2,689	-23.7	-21.8	9.5	Shenzhen
DeNA Co., Ltd.	2432.T	1,915	9.6	12.5	1.2	Tokyo
DoubleUGames Co., Ltd.	192080.KS	854	4.3	6.2	1.0	KSE
Shenzhen Zqgame Co., Ltd	300052.SZ	361	-53.9	-47.2	6.4	Shenzhen
Zengame Technology Holding Limited	2660.HK	342	5.5	5.0	0.8	HKSE
BAIOO Family Interactive Limited	2100.HK	188	-52.6	-48.9	0.9	HKSE
iDreamSky Technology Holdings Limited	1119.HK	173	-1.2	-2.3	0.9	HKSE
Hangzhou Shunwang Technology Co,Ltd	300113.SZ	1,815	36.8	45.0	5.3	Shenzhen
Koei Tecmo Holdings Co., Ltd.	3635.T	4,884	24.9	19.7	3.9	Tokyo
GuangZhou Wahlap Technology Corporation Limited	301011.SZ	572	28.5	52.0	5.2	Shenzhen
USERJOY Technology Co.,Ltd.	3546.TWO	200	15.1	19.5	3.5	Taipei Exchange
Wayi International Digital Entertainment Co., Ltd.	3086.TWO	146	316.6	1,093.1	12.7	Taipei Exchange
X-Legend Entertainment Co., Ltd.	4994.TW	220	25.3	27.0	5.0	Taiwan
Akatsuki Inc.	3932.T	293	16.8	26.5	1.1	Tokyo
Bank of Innovation,Inc.	4393.T	297	43.5	82.5	9.2	Tokyo
Aiming Inc.	3911.T	80	34.7	33.9	2.0	Tokyo
Soft-World International Corporation	5478.TWO	546	15.4	14.3	1.8	Taipei Exchange
International Games System Co.,Ltd.	3293.TWO	8,426	21.0	25.5	22.6	Taipei Exchange
GungHo Online Entertainment, Inc.	3765.T	1,003	14.8	17.3	1.3	Tokyo
MacroWell OMG Digital Entertainment Co., Ltd.	3687.TWO	85	6.7	31.8	1.5	Taipei Exchange
COLOPL, Inc.	3668.T	458	-48.2	-37.5	1.0	Tokyo
CRI Middleware Co., Ltd.	3698.T	50	14.9	17.9	1.9	Tokyo
Nihon Falcom Corporation	3723.T	82	28.1	22.5	1.2	Tokyo
coly Inc.	4175.T	69	-26.1	-18.4	1.9	Tokyo
GREE, Inc.	3632.T	590	39.8	37.9	0.9	Tokyo
NEXON Co., Ltd.	3659.T	16,050	14.7	18.8	2.4	Tokyo
Kingsoft Corporation Limited	3888.HK	6,559	13.8	34.4	2.4	HKSE
Drecom Co.,Ltd.	3793.T	106	-23.3	-15.0	3.3	Tokyo
Chinese Gamer International Corporation	3083.TWO	110	58.5	81.3	2.4	Taipei Exchange
Homeland Interactive Technology Ltd.	3798.HK	187	-12.8	-17.1	0.7	HKSE
gumi Inc.	3903.T	203	-12.2	-10.4	2.0	Tokyo
Bloober Team SA	6BO.SG	156	18.3	83.6	0.0	Stuttgart
Gamania Digital Entertainment Co., Ltd.	6180.TWO	457	5.3	7.0	2.2	Taipei Exchange
Gamesparcs Co.,Ltd.	6542.TWO	81	42.2	50.4	2.9	Taipei Exchange
Acer Gaming Inc.	6908.TWO	73	36.0	40.1	1.7	Taipei Exchange
FriendTimes Inc.	6820.HK	254	-389.5	-36.2	1.5	HKSE
Marvelous Inc.	7844.T	208	14.4	37.2	1.2	Tokyo
CD Projekt S.A.	7CD.F	7,589	52.4	62.5	10.7	Frankfurt
Fun Yours Technology Co.,Ltd.	6482.TWO	53	14.9	16.0	3.6	Taipei Exchange
Nintendo Co., Ltd.	7974.T	105,359	61.5	55.8	5.7	Tokyo
OIZUMI Corporation	6428.T	50	-1.4	29.0	0.4	Tokyo
Sega Sammy Holdings Inc.	6460.T	4,564	9.7	16.9	2.0	Tokyo
Hangzhou Electronic Soul Network Technology Co., Ltd.	603258.SS	826	172.8	-279.2	1.8	Shanghai
Softstar Entertainment Inc.	6111.TWO	172	6.0	64.1	2.4	Taipei Exchange
G-bits Network Technology (Xiamen) Co., Ltd.	603444.SS	3,216	16.8	20.5	3.9	Shanghai
Pullup Entertainment Société anonyme	ALPUL.PA	198	0.1	10.5	0.9	Paris
NetEase, Inc.	9999.HK	84,325	20.4	20.8	4.5	HKSE
Konami Group Corporation	9766.T	19,925	23.8	40.5	6.3	Tokyo
ZX Inc	9890.HK	856	97.4	-1,699.6	2.6	HKSE
Bilibili Inc.	9626.HK	8,471	-112.0	-46.0	4.4	HKSE
Archosaur Games Inc.	9990.HK	179	-5.2	-4.0	0.5	HKSE
Capcom Co., Ltd.	9697.T	13,426	31.3	41.6	8.9	Tokyo
Square Enix Holdings Co., Ltd.	9684.T	8,766	35.0	52.3	3.8	Tokyo
Azerion Group N.V.	AZRN.AS	175	-3.4	-4.7	4.0	Amsterdam
Bloober Team SA	BLO.WA	153	21.8	55.9	4.4	Warsaw Stock Exchange
Artifex Mundi S.A.	ART.WA	51	5.7	6.6	1.7	Warsaw Stock Exchange
Bragg Gaming Group Inc.	BRAG	109	7.0	-16.9	1.2	NASDAQ Global Select
Bragg Gaming Group Inc.	BRAG.TO	108	6.6	-17.2	1.2	Toronto Stock Exchange
Bilibili Inc.	BILI	8,419	78.1	-102.6	4.3	NASDAQ Global Select
Atari SA	ALATA.PA	76	-68.7	-4.6	232.3	Paris
CI Games S.A.	CIG.WA	117	9.5	-58.3	2.6	Warsaw Stock Exchange
Creepy Jar S.A.	CRJ.WA	87	17.7	18.7	2.8	Warsaw Stock Exchange
CD Projekt S.A.	CDR.WA	7,552	52.5	58.7	9.8	Warsaw Stock Exchange
Digital Bros S.p.A.	DIB.MI	277	4.6	-89.6	1.6	Milan
Enad Global 7 AB (publ)	EG7.ST	129	3.1	-5.0	0.3	Stockholm Stock Exchange
Embracer Group AB (publ)	EMBRAC-B.ST	2,492	89.6	-7.6	2.9	Stockholm Stock Exchange
Devolver Digital, Inc.	DEVO.L	149	97.8	-19.4	0.8	London Stock Exchange
DoubleDown Interactive Co., Ltd.	DDI	476	5.1	80.4	10.9	NASDAQ Global Select
Electronic Arts Inc.	EA	39,388	21.4	36.9	6.5	NASDAQ Global Select
Frontier Developments plc	FDEV.L	171	3.6	7.4	1.4	London Stock Exchange
G5 Entertainment AB (publ)	G5EN.ST	94	8.9	8.9	1.5	Stockholm Stock Exchange
GD Culture Group Limited	GDC	55	-6.3	-3.5	-108.5	NASDAQ Capital Market
Gravity Co., Ltd.	GRVY	455	8.4	7.0	1.0	NASDAQ Global Market
GDEV Inc.	GDEV	275	7.9	7.5	-2.9	NASDAQ Global Market
Golden Matrix Group, Inc.	GMGI	248	33.2	-171.7	2.3	NASDAQ Capital Market
Huuuge, Inc.	HUG.WA	285	4.9	4.1	1.5	Warsaw Stock Exchange
Nacon S.A.	NACON.PA	81	-3.4	4.0	0.2	Paris
Modern Times Group MTG AB (publ)	MTG-B.ST	1,475	8.4	-118.6	1.1	Stockholm Stock Exchange
PLAYSTUDIOS Inc	MYPSW	208	7.5	-5.6	0.7	NASDAQ Global Market
PLAYSTUDIOS, Inc.	MYPS	170	7.5	-5.6	0.7	NASDAQ Global Market
NetEase, Inc.	NTES	84,482	18.8	18.8	4.2	NASDAQ Global Select
Modern Times Group MTG AB (publ)	MTG-A.ST	1,489	7.6	-116.9	1.1	Stockholm Stock Exchange
Nazara Technologies Limited	NAZARA.NS	1,404	56.0	126.4	3.6	National Stock Exchange of India
Nazara Technologies Limited	NAZARA.BO	1,405	56.0	126.4	3.6	Bombay Stock Exchange
PlayWay S.A.	PLW.WA	581	9.5	12.3	5.1	Warsaw Stock Exchange
Paradox Interactive AB (publ)	PDX.ST	2,118	16.0	36.1	6.9	Stockholm Stock Exchange
PCF Group Spólka Akcyjna	PCF.WA	55	-2.8	-2.1	0.5	Warsaw Stock Exchange
Playtika Holding Corp.	PLTK	1,878	-0.6	12.8	-15.2	NASDAQ Global Select
Stillfront Group AB (publ)	SF.ST	381	0.0	-0.5	0.5	Stockholm Stock Exchange
Remedy Entertainment Oyj	REMEDY.HE	238	-109.9	-39.8	2.8	Helsinki
Roblox Corporation	RBLX	69,395	-114.6	-80.0	226.5	New York Stock Exchange
Skillz Inc.	SKLZ	130	-4.6	-3.1	0.7	New York Stock Exchange
Ten Square Games S.A.	TEN.WA	151	6.9	7.8	2.2	Warsaw Stock Exchange
Team17 Group plc	TM17.L	519	13.6	-1,292.8	1.5	London Stock Exchange
Snail, Inc. Class A Common Stock	SNAL	57	-1.6	-0.1	0.0	NASDAQ Global Market
TruGolf Holdings, Inc.	TRUG	68	-52.7	-7.7	-14.5	NASDAQ Global Market
Sohu.com Limited	SOHU	409	-5.8	-3.9	0.4	NASDAQ Global Select
Ubisoft Entertainment SA	UBI.PA	1,583	-0.4	-21.7	0.7	Paris
Take-Two Interactive Software, Inc.	TTWO	42,545	-11.6	-9.6	20.1	NASDAQ Global Select
Bushiroad Inc.	7803.T	336	14.7	25.3	2.3	Tokyo