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

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	12.8	19.1	1.7
DoubleDown Interactive Co., Ltd.	5.2	4.2	0.6
Mediana / DoubleDown Interactive Co., Ltd.	2.4	4.6	3.0

---

Pozostałe spółki z branży Electronic Gaming & Multimedia

Nazwa firmy	Symbol	Kapitalizacja (mln $)	EV/EBITDA	P/E	P/B	Giełda
NetEase, Inc.	9999.HK	86,374	18.8	19.1	4.3	HKSE
Konami Group Corporation	9766.T	18,805	22.1	37.5	5.8	Tokyo
CD Projekt S.A.	7CD.F	7,232	53.0	58.0	9.1	Frankfurt
Playtika Holding Corp.	PLTK	1,685	-0.8	12.1	-14.4	NASDAQ Global Select
Gravity Co., Ltd.	GRVY	442	7.5	7.7	1.0	NASDAQ Global Market
IGG Inc	0799.HK	643	9.7	8.7	1.6	HKSE
Capcom Co., Ltd.	9697.T	12,555	29.2	38.6	8.3	Tokyo
Take-Two Interactive Software, Inc.	TTWO	41,017	-11.0	-9.1	19.1	NASDAQ Global Select
The9 Limited	NCTY	52	10.6	-5.0	0.8	NASDAQ Capital Market
Paradox Interactive AB (publ)	PDX.ST	1,942	14.4	32.3	6.2	Stockholm Stock Exchange
Koei Tecmo Holdings Co., Ltd.	3635.T	4,407	22.1	17.4	3.5	Tokyo
GDEV Inc.	GDEV	269	7.8	7.5	-2.9	NASDAQ Global Market
NetDragon Websoft Holdings Limited	0777.HK	762	5.3	17.5	0.9	HKSE
CI Games S.A.	CIG.WA	141	11.9	-87.7	3.3	Warsaw Stock Exchange
Enad Global 7 AB (publ)	EG7.ST	125	3.2	-4.5	0.3	Stockholm Stock Exchange
Bragg Gaming Group Inc.	BRAG	117	7.6	-17.1	1.4	NASDAQ Global Select
Kaiser (China) Culture Co., LTD	002425.SZ	417	-6.2	-5.6	1.0	Shenzhen
Engine Gaming and Media, Inc.	GAME	59	-2.4	-2.1	2.1	NASDAQ Capital Market
Gamesparcs Co.,Ltd.	6542.TWO	77	39.1	45.7	2.6	Taipei Exchange
Devolver Digital, Inc.	DEVO.L	146	96.7	-19.2	0.8	London Stock Exchange
Square Enix Holdings Co., Ltd.	9684.T	8,187	33.6	49.9	3.6	Tokyo
DoubleDown Interactive Co., Ltd.	DDI	484	5.2	4.1	0.6	NASDAQ Global Select
Soft-World International Corporation	5478.TWO	517	14.9	13.8	1.7	Taipei Exchange
International Games System Co.,Ltd.	3293.TWO	7,694	19.3	23.5	20.8	Taipei Exchange
NetEase, Inc.	NTES	86,549	18.8	19.2	4.3	NASDAQ Global Select
Electronic Arts Inc.	EA	37,718	20.4	35.1	6.2	NASDAQ Global Select
DeNA Co., Ltd.	2432.T	1,796	8.6	11.1	1.1	Tokyo
NEXON Co., Ltd.	3659.T	15,117	14.2	18.1	2.3	Tokyo
Skillz Inc.	SKLZ	124	-4.6	-3.1	0.7	New York Stock Exchange
Ten Square Games S.A.	TEN.WA	142	6.7	6.9	2.0	Warsaw Stock Exchange
mixi, Inc.	2121.T	1,531	10.0	13.6	1.3	Tokyo
Bragg Gaming Group Inc.	BRAG.TO	118	7.7	-17.2	1.5	Toronto Stock Exchange
Akatsuki Inc.	3932.T	286	16.5	25.9	1.0	Tokyo
Pullup Entertainment Société anonyme	ALPUL.PA	195	0.5	14.0	1.2	Paris
CMGE Technology Group Limited	0302.HK	202	-3.0	-0.7	0.4	HKSE
Sega Sammy Holdings Inc.	6460.T	4,065	8.5	14.8	1.7	Tokyo
Digital Bros S.p.A.	DIB.MI	247	4.6	-130.0	1.7	Milan
Stillfront Group AB (publ)	SF.ST	328	0.1	-0.4	0.5	Stockholm Stock Exchange
CD Projekt S.A.	CDR.WA	7,375	48.8	59.2	9.3	Warsaw Stock Exchange
Embracer Group AB (publ)	EMBRAC-B.ST	2,371	2.0	4.0	0.8	Stockholm Stock Exchange
Wayi International Digital Entertainment Co., Ltd.	3086.TWO	142	313.8	1,083.0	12.6	Taipei Exchange
Acer Gaming Inc.	6908.TWO	67	37.1	41.5	1.7	Taipei Exchange
DoubleUGames Co., Ltd.	192080.KS	829	4.4	6.6	1.0	KSE
Kingnet Network Co., Ltd.	002517.SZ	5,694	24.8	23.0	5.5	Shenzhen
Artifex Mundi S.A.	ART.WA	51	5.6	6.6	1.6	Warsaw Stock Exchange
GOLFZON Co., Ltd.	215000.KQ	312	3.1	8.6	1.0	KOSDAQ
Snail, Inc. Class A Common Stock	SNAL	54	-1.6	-0.0	6.0	NASDAQ Global Market
GungHo Online Entertainment, Inc.	3765.T	1,019	15.0	17.8	1.3	Tokyo
CRI Middleware Co., Ltd.	3698.T	52	15.1	18.1	2.0	Tokyo
Softstar Entertainment Inc.	6111.TWO	165	7.6	1,491.7	2.6	Taipei Exchange
Kingsoft Corporation Limited	3888.HK	6,419	12.5	31.0	2.1	HKSE
Huuuge, Inc.	HUG.WA	296	5.0	4.3	1.5	Warsaw Stock Exchange
Creepy Jar S.A.	CRJ.WA	92	17.7	19.1	3.0	Warsaw Stock Exchange
Ubisoft Entertainment SA	UBI.PA	1,559	-0.4	-22.0	0.7	Paris
MacroWell OMG Digital Entertainment Co., Ltd.	3687.TWO	79	6.3	32.2	1.6	Taipei Exchange
Golden Matrix Group, Inc.	GMGI	231	31.6	-162.9	2.1	NASDAQ Capital Market
YOOZOO Interactive Co., Ltd.	002174.SZ	1,763	-45.9	-29.5	2.6	Shenzhen
Shenzhen Zqgame Co., Ltd	300052.SZ	380	-58.2	-51.0	6.9	Shenzhen
BAIOO Family Interactive Limited	2100.HK	250	-64.7	-64.1	1.1	HKSE
iDreamSky Technology Holdings Limited	1119.HK	246	-4.1	-3.0	1.2	HKSE
Team17 Group plc	TM17.L	510	13.6	-1,292.8	1.5	London Stock Exchange
TROPHY GAMES Development A/S	TGAMES.CO	53	15.2	0.7	0.1	Copenhagen
FingerTango Inc.	6860.HK	56	25.3	12.3	0.5	HKSE
Bloober Team SA	6BO.SG	167	23.5	57.9	4.6	Stuttgart
NHN Corporation	181710.KS	664	2.2	-6.9	0.6	KSE
X-Legend Entertainment Co., Ltd.	4994.TW	215	25.2	26.9	5.0	Taiwan
Bank of Innovation,Inc.	4393.T	305	43.4	82.3	9.2	Tokyo
FriendTimes Inc.	6820.HK	230	-366.8	-33.9	1.4	HKSE
GREE, Inc.	3632.T	571	38.9	36.5	0.9	Tokyo
Frontier Developments plc	FDEV.L	192	4.3	8.9	1.7	London Stock Exchange
Modern Times Group MTG AB (publ)	MTG-B.ST	1,271	7.4	-108.6	1.0	Stockholm Stock Exchange
XD Inc.	2400.HK	3,151	25.7	28.1	9.1	HKSE
Roblox Corporation	RBLX	84,399	-136.4	-95.0	269.1	New York Stock Exchange
Gamania Digital Entertainment Co., Ltd.	6180.TWO	409	5.0	6.5	2.1	Taipei Exchange
Kunlun Tech Co., Ltd.	300418.SZ	6,108	-19.0	-19.9	3.2	Shenzhen
Ncsoft Corporation	036570.KS	2,920	8.6	54.3	1.3	KSE
KRAFTON, Inc.	259960.KS	11,428	7.5	12.8	2.5	KSE
COLOPL, Inc.	3668.T	439	-47.1	-36.1	0.9	Tokyo
Zhejiang Jinke Tom Culture Industry Co., LTD.	300459.SZ	2,649	-23.6	-21.7	9.4	Shenzhen
Nihon Falcom Corporation	3723.T	79	27.6	21.9	1.2	Tokyo
Nazara Technologies Limited	NAZARA.NS	1,455	60.3	136.4	3.9	National Stock Exchange of India
Nazara Technologies Limited	NAZARA.BO	1,456	60.3	136.4	3.9	Bombay Stock Exchange
Chinese Gamer International Corporation	3083.TWO	103	58.1	80.6	2.3	Taipei Exchange
Azerion Group N.V.	AZRN.AS	163	-4.5	-4.4	3.8	Amsterdam
Bloober Team SA	BLO.WA	175	24.7	63.4	5.0	Warsaw Stock Exchange
PLAYSTUDIOS Inc	MYPSW	208	6.8	-4.7	0.6	NASDAQ Global Market
GuangZhou Wahlap Technology Corporation Limited	301011.SZ	574	28.9	52.7	5.3	Shenzhen
Modern Times Group MTG AB (publ)	MTG-A.ST	1,279	6.6	-110.8	1.1	Stockholm Stock Exchange
Hangzhou Electronic Soul Network Technology Co., Ltd.	603258.SS	760	161.4	-257.8	1.7	Shanghai
Zengame Technology Holding Limited	2660.HK	341	6.0	5.6	1.0	HKSE
Feiyu Technology International Company Ltd.	1022.HK	68	-13.2	-9.3	0.9	HKSE
Homeland Interactive Technology Ltd.	3798.HK	200	-13.7	-19.0	0.7	HKSE
gumi Inc.	3903.T	216	-11.4	-9.7	1.9	Tokyo
G5 Entertainment AB (publ)	G5EN.ST	94	9.3	9.4	1.6	Stockholm Stock Exchange
PlayWay S.A.	PLW.WA	525	8.9	11.8	4.4	Warsaw Stock Exchange
Marvelous Inc.	7844.T	206	14.5	37.5	1.2	Tokyo
37 Interactive Entertainment Network Technology Group Co., Ltd.	002555.SZ	5,591	14.0	14.0	2.7	Shenzhen
PLAYSTUDIOS, Inc.	MYPS	147	6.8	-4.7	0.6	NASDAQ Global Market
Bilibili Inc.	9626.HK	10,317	-180.2	-126.3	5.3	HKSE
Netmarble Corporation	251270.KS	3,604	5.4	49.3	0.9	KSE
Nintendo Co., Ltd.	7974.T	101,469	59.9	54.2	5.5	Tokyo
Sohu.com Limited	SOHU	447	-6.7	4.2	0.4	NASDAQ Global Select
Giant Network Group Co., Ltd.	002558.SZ	6,150	35.7	31.1	3.4	Shenzhen
PlaySide Studios Limited	PLY.AX	52	-34.9	-26.9	1.7	Australian Securities Exchange
Hangzhou Shunwang Technology Co,Ltd	300113.SZ	1,865	39.7	49.4	5.8	Shenzhen
11 bit studios S.A.	11B.WA	124	22.6	213.2	2.0	Warsaw Stock Exchange
GD Culture Group Limited	GDC	58	-6.5	-3.6	-111.4	NASDAQ Capital Market
USERJOY Technology Co.,Ltd.	3546.TWO	184	16.0	21.0	3.2	Taipei Exchange
Boyaa Interactive International Limited	0434.HK	752	4.8	5.6	2.2	HKSE
ZX Inc	9890.HK	983	113.2	-1,920.1	3.0	HKSE
Aiming Inc.	3911.T	75	32.2	30.6	1.8	Tokyo
Tianyu Digital Technology (Dalian) Group Co., Ltd.	002354.SZ	1,535	-107.6	-88.5	9.1	Shenzhen
coly Inc.	4175.T	86	-31.3	-23.3	2.4	Tokyo
Bilibili Inc.	BILI	10,200	89.4	-125.1	5.3	NASDAQ Global Select
Drecom Co.,Ltd.	3793.T	104	-23.1	-14.9	3.3	Tokyo
G-bits Network Technology (Xiamen) Co., Ltd.	603444.SS	3,082	18.4	22.7	4.3	Shanghai
Nacon S.A.	NACON.PA	80	-2.4	4.7	0.3	Paris
Remedy Entertainment Oyj	REMEDY.HE	248	-117.5	-42.5	3.0	Helsinki
Archosaur Games Inc.	9990.HK	186	-5.7	-4.4	0.6	HKSE
Atari SA	ALATA.PA	75	-64.7	-4.5	227.2	Paris
Bushiroad Inc.	7803.T	306	13.4	22.6	2.0	Tokyo