Huuuge Inc. (HUG) fair value: what the stock is really worth
As of Nov 6, 2026: fair value (intrinsic value) of Huuuge Inc. stock PLN 19.90, price PLN 24.70, that is 19.4% below the price, quality 96 out of 100. Rating: overvalued. Calculated from audited financials with 22 of our 26 valuation models and 37 quality factors, updated daily.
69 individual criteria per stock, every one traceableSee the method →
Price vs Fair Value
White line = price, green steps = our fair value per fiscal year. As of Nov 3, 2026.
How to read this chart
60‑month range 15.60 PLN – 41.00 PLN · fair‑value band 15.91 PLN – 24.31 PLN · the 24.70 PLN price screens above the 19.90 PLN fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). As of Nov 3, 2026.
Follow Huuuge in your weekly email
Every Wednesday you see whether Huuuge is on track or worth a review, plus price against fair value. Free, up to 3 stocks.
We send you a confirmation link. Unsubscribe with one click.
Huuuge, Inc. operates as a free-to-play games developer and publisher on mobile platform in North America, Europe, the Asia Pacific, and internationally. The company focuses on casino, casual, and slot games.
Show moreShow less
Its product portfolio includes Huuuge Casino, Billionaire Casino, Traffic Puzzle, and other games. It also provides in-app purchases in gaming applications; in-app advertising services; product management services; and research and development services, as well as publishes mobile game applications.
In addition, the company provides Huuuge Casino and Billionaire Casino franchises; and distributes games. Huuuge, Inc. was incorporated in 2002 and is based in Las Vegas, Nevada.
Stock analysis
Huuuge Inc. (HUG) currently trades at 24.70 PLN, while our model-based Fair Value estimate is 19.90 PLN, 19% below the price, so the stock looks overvalued today.
Show more
Valuation
Bull case: the Growth Earnings group reads highest at a median of 27.14 PLN per share, and 5 of the 22 models we run sit above the 24.70 PLN price.
Bear case: the Asset-Based group reads lowest at 2.62 PLN, and 17 of the 22 models stay below the price. Data coverage for this calculation is medium.
Scenario range: 15.91 PLN (bear) to 24.31 PLN (bull), the price of 24.70 PLN sits above it. Bear and bull are the same models on cautious and optimistic assumptions, a range, not a price target.
Quality & growth
The Quality Score stands at 96/100 (high quality), in the Communication Services sector.
Weak Growth: Revenue is shrinking: the last year, the last three and the last five years are all negative.
Huuuge Inc. reported revenue of $236M in FY2025 versus $374M in FY2021, a compound −10.9%/yr. Reported net income was $73.1M in FY2025.
Key figures
Market cap 1.0B PLN (≈ $262M) Micro · P/E ratio 4.6 · P/S ratio 1.42 · EPS (TTM) 5.39 PLN · Net margin 31.0% · Return on equity 36.2% · Return on assets (EBIT) 32.1% (5-year average) · Operating margin 32.8%.
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 92 out of 100 (low confidence).
What moves the price
The share trades about 4% below its 52-week high and 20% above its 52-week low, currently above its 200-day average.
For context, the median of 10 Communication Services peers we cover trades at 50% fair-value upside, at −19%, HUG screens richer than that median.
Fair Value models
Bear15.91 PLNFair Value 19.90 PLNBull24.31 PLN
Price 24.70 PLN · Downside -19.4%
Model ⓘEach model values the company its own way (discounted cash flow, earnings, assets, dividends). The fair value above starts from their evidence-weighted blend, not from a single model. In cyclical trough or peak years, after dilution or a stock split it is adjusted afterwards, so it can sit above or below the models. Based on fiscal year 2025 figures (about 10 months old). Earnings retained since then (4.62 PLN per share) are deliberately not added.Bear ⓘBear = the cautious scenario: the same model computed with conservative anchors (lower growth, margins and valuation multiples). Together with Bull it frames a plausible valuation range, not a price target.BaseBull ⓘBull = the optimistic scenario: the same model computed with favourable anchors (higher growth, margins and valuation multiples). Together with Bear it frames a plausible valuation range, not a price target. If a model's bull case is above four times its base value, the table shows that limit with a > sign (like the overall Bull above): beyond it no assumption holds.Coverage ⓘCoverage = how well-backed THIS model's estimate is for this stock (0–100): how complete and reliable its input data are, and how well the model fits the company. The final Fair Value is an evidence-weighted blend, so better-evidenced models count more. Green ≥70, amber 50–69, grey below 50.
Growth Quality ⓘGrowth is valuable only when reinvestment earns attractive returns (Aswath Damodaran): sustainable growth depends on return on capital, reinvestment and efficiency. Basis: total company revenue over the periods shown on the cards (3Y/5Y/all years), not per share, so a merger can show up as a growth jump; per-share earnings growth is in the value-creation card.40/100
Revenue is shrinking: the last year, the last three and the last five years are all negative.
Revenue growth 1 year
−6.1%
Revenue growth 3 years ⓘMeasures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump. Per-share growth (which does include buybacks) is in the value-creation card.
−9.6%
Revenue growth 5 years ⓘMeasures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump. Per-share growth (which does include buybacks) is in the value-creation card.
−6.7%
Start year 2020 (pandemic)
Revenue growth 8 years ⓘMeasures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump. Per-share growth (which does include buybacks) is in the value-creation card.
+5.6%
’17
’18
’19
’20
’21
’22
’23
’24
’25
What shareholders gained per year (last 3 years) (mathematically smoothed) ⓘWhat the business itself delivers per year: earnings growth per share plus the dividend yield. This is what you get IF the market keeps valuing the stock the same way: it contains no assumption about the market changing its mind. Computed per share, so buybacks count and a merger does not pass as growth. For a company that pays no dividend it is pure earnings growth per share. Period: earnings growth per share as CAGR over the last 3 reported fiscal years (annual statements), plus the current dividend yield. The start value is the median of the three years around the start, so a single crisis year (a pandemic or a write-down) does not distort the rate. Smoothed = median of all growth paths between the years of the window (trend line on the logarithm of earnings per share): a single extreme year cannot distort the rate. The reported figure stays in the tooltip.
+59.5%
Earnings growth per share plus dividend.
Earnings per share, growth per year+59.5%
Dividend (yield on the price)0.0%
Profit margin 2019 to 2025 ⓘOperating margin then vs now, from reported annual statements. A falling margin after a boom year is the classic peak-earnings signal: the growth rate then leans on an inflated base.4% → 36%
2025 sits 55% above its own trend. The rate follows the median trend of the last 3 years, not that single year.
Growth Forecast
A lot of optimism in the price
The price assumes more growth than the company has delivered so far.
What the price assumes ⓘThis turns our valuation around: instead of asking what the share is worth, it asks what growth the current price requires. It uses the cash the company keeps after all spending (free cash flow), the same discount rate as our models, five years of growth, then slowing evenly to 2 % a year by year ten. Compared with the analysts' sales forecasts extended to the same five years (at least three analysts, for context only, it does not enter the Fair Value): within 3 percentage points counts as "in line" (amber), below that little optimism (green), above that a lot of optimism (red).
+5.2%
Yearly growth needed for the next five years to justify today's price.
What forecasts expect
n/a
No analyst forecast available.
After inflation (Poland: IMF forecast 3.1% a year to 2030, 4.6% from 2016 to 2025) that is about +2.0% a year for the price.
Price, fair value, quality and upside side by side.
Free, no sign-up
Peer GroupⓘHow this stock ranks against its industry: the green marker is this stock, the band is the typical 25–75% peer range, and the tick is the median.Electronic Gaming & Multimedia · 164 stocks
For bloggers, editors and developers: paste this into your site or blog (a “Custom HTML” block in WordPress), it shows the current fair value and links back here. Free, plain HTML, and welcome. Full data streams (CSV/JSON) at /developers.
Cite: Fair Value Calculator (2026). "Huuuge Inc. Fair Value". https://www.fairvalue-calculator.com/stock/HUG
Frequently asked questions
Is Huuuge Inc. (HUG) overvalued or undervalued?
As of Nov 3, 2026, our model estimates a fair value of 19.90 PLN versus a price of 24.70 PLN, about 19% lower (overvalued).
What is the fair value of HUG?
Our model-based fair value for Huuuge Inc. is 19.90 PLN (as of Nov 3, 2026), built from audited fundamentals. The current price: 24.70 PLN.
What is the quality score of HUG?
Huuuge Inc. has a Quality Score of 96/100. It measures business quality (profitability, growth, cash flow, balance-sheet strength, investment discipline, share issuance). Market factors such as price momentum and volatility do not enter the number; they are shown separately in the detail view.
What is the price target for Huuuge Inc. (HUG)?
Our model-based price target is the fair value of 19.90 PLN (as of Nov 3, 2026) from 22 valuation models. Cautious scenario 15.91 PLN, optimistic scenario 24.31 PLN. It is a calculation from audited fundamentals, not an analyst target.
What is the Huuuge Inc. stock forecast for 2026?
Our models put fair value at 19.90 PLN, about 19% lower versus a price of 24.70 PLN (overvalued). Cautious scenario 15.91 PLN, optimistic scenario 24.31 PLN. The calculation is refreshed regularly with new filings.
What is the revenue of Huuuge Inc. (HUG)?
Huuuge Inc. reported trailing-twelve-month revenue of about 222M PLN (latest available figure, as of Nov 3, 2026).
What growth is priced into Huuuge Inc. (HUG)?
For today's price to be fair in a discounted-cash-flow model, Huuuge Inc. would have to grow free cash flow by +5.2 % per year for five years (discount rate 12.1 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 5 years revenue grew -6.7 % per year. As of Nov 3, 2026.
What discount rate (WACC) does the fair value of HUG use?
Our models discount Huuuge Inc. at 12.1 %: a base by market capitalisation (micro), damped by beta 0.09, country premium for Poland. The same rate applies in all 26 models.
What is a reverse DCF?
A reverse DCF turns the usual calculation around. Instead of deriving a value from assumptions, it takes today's price as given and asks: what free-cash-flow growth would a company have to deliver for exactly this price to be fair? The result is not a forecast but the expectation already priced in. For Huuuge Inc. that is +5.2 % per year for five years, then slowing evenly to 2 % by year ten, using the same discount rate (12.1 %) and the same formula as our fair value.
How much growth has Huuuge Inc. (HUG) delivered so far?
Over the past 5 years revenue at Huuuge Inc. grew -6.7 % a year. The price currently implies free-cash-flow growth of +5.2 % per year. Comparing the two shows how much confidence is in the price: if it demands more than has been delivered, the business has to accelerate for the maths to work.
How fast is the sector of Huuuge Inc. (HUG) growing?
The median revenue growth in the sector is +3.8 % a year. That is the yardstick for the growth priced into Huuuge Inc. (+5.2 % per year): it shows whether the expectation is within the usual range or beyond it.
What is the free cash flow yield of Huuuge Inc. (HUG)?
The free-cash-flow yield on the price is 7.51 %: that much free cash flow Huuuge Inc. produces per unit of market value. When it exceeds the discount rate of our models (12.1 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of Huuuge Inc. (HUG)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Huuuge Inc. it is 19.90 PLN per share (as of Nov 3, 2026), against a price of 24.70 PLN. It is the blended result of 22 valuation models in 7 families (DCF Models, Earnings-Based, Multiples, Asset-Based, Growth DCF, Economic Profit, Growth Earnings).
Is Huuuge Inc. stock overvalued or undervalued in 2026?
As of Nov 3, 2026, HUG trades above its calculated fair value: price 24.70 PLN, fair value 19.90 PLN, a gap of about −19% (overvalued). The calculation is refreshed with each new quarterly report, so the verdict can change during the year.
Is fair value the same as the market price of HUG?
No. The price is what the market pays today (24.70 PLN); the fair value is what the company's own numbers justify (19.90 PLN). For Huuuge Inc. the two are 4.80 PLN per share apart. That gap is exactly why we show both numbers side by side.
How much is Huuuge Inc. worth?
The market values Huuuge Inc. at about 1.0B PLN (market capitalisation, as of Nov 3, 2026). Per share that is 24.70 PLN; our models calculate a fair value of 19.90 PLN per share.
What do the bullish and bearish scenarios say about HUG?
Our models span a range for Huuuge Inc.: cautious scenario 15.91 PLN, base 19.90 PLN, optimistic 24.31 PLN per share (as of Nov 3, 2026, price 24.70 PLN). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of HUG?
Huuuge Inc. trades at a price-to-earnings ratio of 4.6 (as of Nov 3, 2026). A P/E on its own says little: it compares the price with ONE year of profit, while our fair value of 19.90 PLN is built from several models across several years. Other multiples: P/B 2.0, P/S 1.2, EV/EBITDA 2.0.
How solid is the balance sheet of Huuuge Inc. (HUG)?
Balance-sheet figures for Huuuge Inc. (as of Nov 3, 2026): return on equity 36.2%. They feed the Quality Score of 96/100, which measures business quality independently of the share price.
How far is HUG from its 52-week high?
Huuuge Inc. trades at 24.70 PLN, about 4% below its 52-week high of 25.75 PLN and 20% above the low of 20.60 PLN (as of Nov 6, 2026). Distance from the high says nothing about value: that is what the fair value of 19.90 PLN is for.
Which stocks are comparable to Huuuge Inc.?
From the same area (Communication Services) we also value NetEase, Inc, Take-Two Interactive Software, Inc, Roblox Corporation, Zhejiang Century Huatong Group, among others. Each of them has its own fair-value calculation on this site using the same models, so the comparison is like for like.
Is Huuuge Inc. stock attractive at the current price?
The data as of Nov 3, 2026: price 24.70 PLN, calculated fair value 19.90 PLN (−19%), Quality Score 96/100, from 22 models. Whether that fits your horizon and risk tolerance is your call. We provide the calculation, not investment advice.
How is the fair value of HUG calculated?
We run Huuuge Inc. through 22 models from 7 families: DCF Models, Earnings-Based, Multiples, Asset-Based, Growth DCF, Economic Profit, Growth Earnings. Every model gets the same audited fundamentals; the fair value of 19.90 PLN builds on their evidence-weighted average, with the spread shown as a cautious and an optimistic scenario.
Is it still worth investing in stocks now?
The global stock market currently sits 13.3% above its aggregate fair value. Huuuge Inc. itself currently trades above fair value. An expensive market is no reason to stay out and no reason to buy everything at once: keep a broad savings plan running, buy single stocks only with money you can do without, and hold part of your money liquid while the market is high. The full picture including sectors is on is it worth investing now.
What is the share price of Huuuge Inc. (HUG)?
The closing price on Nov 6, 2026 was 24.70 PLN. Our model-based fair value is 19.90 PLN, about 19% lower (overvalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Huuuge Inc. right now?
A high-quality business (quality 96/100), yet the market already pays well above fair value. Quality at a full price, with little margin of safety. The price sits above our optimistic bull case: the favourable scenario is already priced in. Read the verdict with care: some models are missing inputs, so the estimate scatters more than usual.
Key figures of Huuuge Inc.
How large is the market capitalisation of Huuuge Inc. (HUG)?
The market capitalisation of Huuuge Inc. is 1.0B PLN (≈ $262M). The stock-market value of the whole company: share price times number of shares. It is what the market asks for the entire business today.
What is the P/S ratio of Huuuge Inc. (HUG)?
The price-to-sales ratio of Huuuge Inc. is 1.42 (P/E × margin). Price to sales: market value relative to yearly revenue. Useful when profit is thin or distorted.
What are the earnings per share of Huuuge Inc. (HUG)?
Earnings per share at Huuuge Inc. are 5.39 PLN (price ÷ EPS = P/E 4.6). Earnings per share over the last twelve months: total profit spread across every single share.
What is the net margin of Huuuge Inc. (HUG)?
The net margin of Huuuge Inc. is 31.0% (fiscal year 2025). How much of every unit of revenue ends up as profit. 10% means 10 cents of profit per dollar of sales.
What is the return on equity of Huuuge Inc. (HUG)?
The return on equity (ROE) of Huuuge Inc. is 36.2% (last twelve months). Profit relative to shareholders' equity, how efficiently the company works with its owners' money.
What is the EBIT return on assets of Huuuge Inc. (HUG)?
On an EBIT basis the return on assets of Huuuge Inc. is 32.1% (avg 5y). Operating profit (EBIT) relative to everything the company owns, as a multi-year average. It describes the business model rather than one good or bad year.
What is the operating margin of Huuuge Inc. (HUG)?
The operating margin of Huuuge Inc. is 32.8% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Huuuge Inc. (HUG)?
Revenue at Huuuge Inc. is growing −13.4% versus a year earlier (3y avg −9.6%). How much revenue grew versus a year earlier (YoY). The 3-year average next to it puts the single year in context.
How fast are earnings growing at Huuuge Inc. (HUG)?
Earnings per share at Huuuge Inc. are growing +13.3% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net cash does Huuuge Inc. (HUG) hold?
Huuuge Inc. holds more cash than debt, 96.1M PLN net (fiscal year 2025). The company holds more cash than debt, a safety cushion.
Free · no account needed
Watch Huuuge Inc. in the live analysis
One click puts Huuuge Inc. on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 27,000+ stock screener.
Some data
Nov 3, 2026