Check 35,000+ stocks against 26 valuation models and 37 quality factors
Data-driven stock valuation
Which stocks are undervalued right now? Check free
Discover now →
G5 Entertainment AB (0QUS) fair value: what the stock is really worth
As of Oct 2, 2026: fair value of G5 Entertainment AB SEK 73.51, price SEK 69.60, upside +5.6%, quality 76 out of 100. Calculated from audited financials with 26 valuation models and 37 quality factors, updated daily.
- Fair value above price? Yes
- Good quality? Yes
- Add to watchlist
GE
Broad data
Sep 24, 2026
G5 Entertainment AB
0QUS · LSEQuality WatchlistA strong company, but the current price is close to Fair Value.
·Fair value kr 73.51 · Fairly valued (+5.6%)
✓Quality 76/100
!Mixed Growth (revenue YoY −17.0 %/yr)
!Thin margins · 2.9% net margin (TTM)
✓generates free cash flow
✓0.3% dividend yield · Well covered
!Narrow moat 37/100
What runs behind every stock
26
valuation models
8 families, DCF to NCAV
37
quality factors
margins, balance sheet, cashflow, debt
6
AI factors
moat, what no ratio measures
2,000+
data points
verified, per stock, median
69 individual criteria per stock, every one traceable See the method →
Price vs Fair Value
White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Sep 24, 2026.
How to read this chart
60‑month range kr 47.97 – kr 496.63 · fair‑value band kr 55.13 – kr 91.88 · the kr 69.60 price screens below the kr 73.51 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Sep 24, 2026.
Company profile
G5 Entertainment AB (publ) develops and publishes free-to-play games for smartphones, tablets, and personal computers in Sweden.
Show more
G5 Entertainment AB (publ) develops and publishes free-to-play games for smartphones, tablets, and personal computers in Sweden. The company's primary portfolio of games includes Jewels of Rome, Sherlock: Hidden Match-3 Cases, Jewels of the Wild West, Hidden City, Mahjong Journey, and The Secret Society, as well as Sheriff of Mahjong, Jewels of Egypt, Pyramid of Mahjong, and Emperor of Mahjong. It distributes games through the G5 Store, Apple App store, Google Play, Amazon Appstore, Microsoft Store, Mac App Store, and Microsoft Windows Store, as well as other proprietary store. G5 Entertainment AB (publ) was founded in 2001 and is headquartered in Stockholm, Sweden.
Stock analysis
G5 Entertainment AB (0QUS) currently trades at kr 69.60, while our model-based Fair Value estimate is kr 73.51, so the stock looks roughly fairly valued today (gap 5.3%).
Show more
Valuation
Bull case: the DCF Models group reads highest at a median of kr 188.62 per share, and 18 of the 26 models we run sit above the kr 69.60 price.
Bear case: the Asset-Based group reads lowest at kr 34.08, and 8 of the 26 models stay below the price. Evidence for this calculation is high.
Scenario range: kr 55.13 (bear) to kr 91.88 (bull), the price of kr 69.60 sits inside 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 76/100 (high quality), in the Communication Services sector.
Mixed Growth: Spin-off in 2024: revenue and profit before it include the divested business. Growth is measured afresh from 2024.
G5 Entertainment AB reported revenue of 942M SEK in FY2025 versus 1.3B SEK in FY2021, a compound −8.0%/yr. Reported net income was 30.0M SEK in FY2025, compounding −37.6%/yr from FY2021.
Key figures
Market cap 539M SEK (≈ $53.7M) · P/E ratio 0.0 · EPS (TTM) kr 22.96 · Dividend yield 0.3% · Net margin 3.2% · Return on equity 5.5% · Return on assets (EBIT) 19.9% · Operating margin 4.0%.
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 48 out of 100 (low confidence).
What moves the price
The share trades about 27% below its 52-week high and 45% above its 52-week low, currently above its 200-day average.
For context, the median of 10 Communication Services peers we cover trades at 44% fair-value upside, at 6%, 0QUS screens richer than that median.
Fair Value models
Bear kr 55.13
Fair Value kr 73.51
Bull kr 91.88
Model ⓘEach model values the company its own way (discounted cash flow, earnings, assets, dividends). The fair value above is their evidence-weighted blend, not the output of a single model. Based on fiscal year 2025 figures (about 9 months old). Earnings retained since then (kr 17.20 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.
Evidence ⓘEvidence = 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.
Highest evidence
FCF DCF
kr 175.76
kr 271.64
kr 412.82
78
Growth DCF
kr 172.30
kr 253.66
kr 364.19
76
Residual Income
kr 37.23
kr 38.03
kr 40.20
76
All 26 models by family
DCF Models
FCF DCF
kr 175.76
kr 271.64
kr 412.82
78
Owner Earnings
kr 159.15
kr 244.54
kr 370.26
73
5Y Revenue Exit
kr 117.86
kr 165.69
kr 227.01
70
5Y EBITDA Exit
kr 168.51
kr 271.70
kr 400.79
72
5Y P/E Exit
kr 114.88
kr 159.44
kr 208.31
69
10Y Revenue Exit
kr 138.50
kr 188.62
kr 259.77
65
10Y EBITDA Exit
kr 168.89
kr 255.61
kr 385.92
65
10Y P/E Exit
kr 138.25
kr 184.67
kr 246.19
62
Earnings-Based
Graham-Dodd
kr 22.72
kr 111.80
kr 154.13
64
Lynch FV
kr 30.08
kr 42.97
kr 55.86
61
PEG = 1.0
kr 30.08
kr 42.97
kr 55.86
57
EPV
kr 64.04
kr 68.84
kr 72.73
70
Dividend Discount
Gordon GGM
kr 48.25
kr 80.82
kr 104.90
68
DDM Multi-Stage
kr 48.25
kr 76.65
kr 86.94
67
Multiples
P/E Multiple
kr 55.13
kr 73.51
kr 91.88
63
P/S Multiple
kr 42.60
kr 56.80
kr 71.00
58
P/B Multiple
kr 42.60
kr 56.80
kr 71.00
55
EV/EBIT
kr 98.68
kr 123.55
kr 148.42
63
EV/EBITDA
kr 177.80
kr 229.05
kr 280.29
64
EV/Revenue
kr 80.65
kr 104.90
kr 129.14
52
Asset-Based
NCAV (Graham)
kr 25.44
kr 34.08
kr 50.87
51
Growth DCF
Growth DCF
kr 172.30
kr 253.66
kr 364.19
76
Rev-Margin DCF
kr 117.86
kr 166.61
kr 230.92
70
Economic Profit
Residual Income
kr 37.23
kr 38.03
kr 40.20
76
ROIC Compounder
kr 67.65
kr 78.30
kr 90.94
70
Growth Earnings
Growth-Adj P/E
kr 47.53
kr 67.90
kr 88.27
67
Notify me when 0QUS reaches fair value
Put 0QUS on your watchlist. We get in touch as soon as price and fair value meet or the trend turns.
Set up alert →Quality Score breakdown
Overall quality
76/100
Of which business quality 78 · Market factors (momentum, volatility) 44
Profitability
60
Margins and returns on capital today
Quality Growth
31
Are margins and returns improving?
Cashflow
81
Earnings quality: real cash, not paper profit
Fin. Strength
100
Balance sheet, leverage, solvency risk
Investment
100
Disciplined investing over empire-building
Low Volatility
45
Calm price path (market factor)
Momentum
52
Price trend over the last 3–12 months (market factor)
52W Momentum
28
Distance to the 52-week high (market factor)
Net Issuance
94
Share count: buybacks or dilution?
Revenue & earnings trend
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.
55/100
Spin-off in 2024: revenue and profit before it include the divested business. Growth is measured afresh from 2024.
What shareholders gained per year (last 5 years) ⓘ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 5 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.
−27.0%
Earnings growth per share plus dividend.
Earnings per share, growth per year−27.3%
Dividend (yield on the price)0.3%
Pace: 5 vs 10 years ⓘTwo data points, not a trend model: earnings growth per share over the last 5 fiscal years against the last 10. Labelled "steady" when both rates are within 3 percentage points of each other, otherwise picking up or flattening. Shown only when ten years of history exist.−27.3% vs 8.3%, slowing
Profit margin 2020 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.14% → 6%
Start year 2020 (pandemic)
Growth Forecast
Little optimism in the price
The price assumes less growth than the company has delivered so far and less than analysts expect.
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).
−27.4%
Yearly growth needed for the next five years to justify today's price.
What forecasts expect ⓘAnalysts publish sales forecasts for the next two fiscal years. For the years after that, growth slows evenly to 2 % a year by year ten (2 % is the long-run rate our models use). Projected years are marked as such.
−2.8%
Yearly sales growth analysts expect, extended to five years.
After inflation (Sweden: IMF forecast 2.0% a year to 2030, 2.9% from 2016 to 2025) that is about −28.8% a year for the price and −4.7% for the forecasts.
Forecast 2026 (sales)−13.7%
Forecast 2027 (sales)−0.4%
Projected 2028 (sales)−0.1%
Projected 2029 (sales)+0.2%
Projected 2030 (sales)+0.5%
Watch 0QUS, get fair value alerts →
Compare G5 Entertainment AB with another stock
Price, fair value, quality and upside side by side.
Free, no sign-up
Context: sector, industry, market
- P/E, EV/EBITDA and margins by industry (reference tables)
- Undervalued stocks: UK Stocks
- Valuation of the UK market
Values & ESG
Does this company touch areas you may want to avoid? The classification is inferred from sector and industry.
None of the checked exposures detected
Similar stocks
10 more Electronic Gaming & Multimedia stocks, each showing price versus our Fair Value estimate.
| Stock | Price | Fair Value | vs Fair Value |
|---|---|---|---|
| NetEase, Inc NTES | $121.82 | $254.16 | +109% |
| Take-Two Interactive Software, Inc TTWO | $203.62 | $75.29 | −63% |
| Roblox Corporation RBLX | $43.00 | $45.24 | +5% |
| Zhejiang Century Huatong Group 002602 | ¥14.23 | ¥27.63 | +94% |
| International Games System Co 3293 | 761.00 TWD | 1,094 TWD | +44% |
| Giant Network Group 002558 | ¥23.62 | ¥31.97 | +35% |
| KRAFTON, Inc 259960 | 198,000 KRW | 410,472 KRW | +107% |
| CD Projekt S.A CDR | 244.60 PLN | 269.06 PLN | +10% |
| 37 Interactive Entertainment Network Technology Group 002555 | ¥17.38 | ¥39.02 | +125% |
| Kingnet Network Co 002517 | ¥16.17 | ¥22.00 | +36% |
Explore undervalued stocks
More undervalued Communication Services stocks →
All undervalued stocks
TechnologyFinancial ServicesHealthcareConsumer CyclicalConsumer DefensiveCommunication ServicesIndustrialsEnergyBasic MaterialsReal EstateUtilities Deeply Undervalued StocksUndervalued High-Quality StocksUndervalued Blue-Chip StocksUndervalued Small-Cap StocksUndervalued Dividend Stocks
Try a ready-made strategy
Pick a strategy and jump into the live analysis with that exact screen applied.
🥇 Backtested Best
🏆 Big Names
⭐ Top Rated
💎 Quality on Sale
🚀 Profitable Growth
🧊 Quality Compounders
💵 Dividend Stars
📈 Strong Momentum
📉 Fallen Angels
⚖️ Deeply Undervalued
🔍 Small-Cap Gems
🏰 Moat at a Fair Price
💼 Insider Buying
🎩 Buffett-Style Quality
📚 Peter Lynch GARP
🧮 Greenblatt Magic Formula
🛡️ Graham Defensive
Discover tools
Stock screenerFilter by region, size and sector
Compare toolTwo stocks side by side
Extrinsic Value Calculator…Calculator with industry benchmark
Peter Lynch Fair Value Formula &…Calculator with industry benchmark
Run the numbers yourself: free valuation calculators
Frequently asked questions
Is G5 Entertainment AB (0QUS) overvalued or undervalued?
As of Sep 24, 2026, our model estimates a fair value of kr 73.51 versus a price of kr 69.60, about +6% upside (fairly valued).
What is the fair value of 0QUS?
Our model-based fair value for G5 Entertainment AB is kr 73.51 (as of Sep 24, 2026), built from audited fundamentals. The current price: kr 69.60.
What is the quality score of 0QUS?
G5 Entertainment AB has a Quality Score of 76/100. 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 G5 Entertainment AB (0QUS)?
Our model-based price target is the fair value of kr 73.51 (as of Sep 24, 2026) from 26 valuation models. Cautious scenario kr 55.13, optimistic scenario kr 91.88. It is a calculation from audited fundamentals, not an analyst target.
What is the G5 Entertainment AB stock forecast for 2026?
Our models put fair value at kr 73.51, about +6% upside versus a price of kr 69.60 (fairly valued). Cautious scenario kr 55.13, optimistic scenario kr 91.88. The calculation is refreshed regularly with new filings.
Does G5 Entertainment AB pay a dividend?
G5 Entertainment AB currently shows a dividend yield of about 0.30% relative to its recent price (as of Sep 24, 2026).
What growth is priced into G5 Entertainment AB (0QUS)?
For today's price to be fair in a discounted-cash-flow model, G5 Entertainment AB would have to grow free cash flow by -27.4 % per year for five years (discount rate 12.5 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 5 years revenue grew -7.0 % per year. As of Sep 24, 2026.
What discount rate (WACC) does the fair value of 0QUS use?
Our models discount G5 Entertainment AB at 12.5 %: a base by market capitalisation (micro), damped by beta 0.77, country premium for United Kingdom. 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 G5 Entertainment AB that is -27.4 % per year a year over ten years, using the same discount rate (12.5 %) and the same formula as our fair value.
How much growth has G5 Entertainment AB (0QUS) delivered so far?
Over the past 5 years revenue at G5 Entertainment AB grew -7.0 % a year. The price currently implies -27.4 % per year free-cash-flow growth a 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 G5 Entertainment AB (0QUS) growing?
The median revenue growth in the sector is +7.1 % a year. That is the yardstick for the growth priced into G5 Entertainment AB (-27.4 % per year a year): it shows whether the expectation is within the usual range or beyond it.
What is the free cash flow yield of G5 Entertainment AB (0QUS)?
The free-cash-flow yield on the price is 26.19 %: that much free cash flow G5 Entertainment AB produces per unit of market value. When it exceeds the discount rate of our models (12.5 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of G5 Entertainment AB (0QUS)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For G5 Entertainment AB it is kr 73.51 per share (as of Sep 24, 2026), against a price of kr 69.60. It is the blended result of 26 valuation models (cash flow, earnings, asset, dividend).
Is G5 Entertainment AB stock overvalued or undervalued in 2026?
As of Sep 24, 2026, 0QUS trades below its calculated fair value: price kr 69.60, fair value kr 73.51, a gap of about +6% (fairly valued). 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 0QUS?
No. The price is what the market pays today (kr 69.60); the fair value is what the company's own numbers justify (kr 73.51). For G5 Entertainment AB the two are kr 3.91 per share apart. That gap is exactly why we show both numbers side by side.
How much is G5 Entertainment AB worth?
The market values G5 Entertainment AB at about 539M SEK (market capitalisation, as of Sep 24, 2026). Per share that is kr 69.60; our models calculate a fair value of kr 73.51 per share.
What do the bullish and bearish scenarios say about 0QUS?
Our models span a range for G5 Entertainment AB: cautious scenario kr 55.13, base kr 73.51, optimistic kr 91.88 per share (as of Sep 24, 2026, price kr 69.60). The range comes from different growth and margin assumptions, not from analyst opinions.
How far is 0QUS from its 52-week high?
G5 Entertainment AB trades at kr 69.60, about 27% below its 52-week high of kr 94.80 and 45% above the low of kr 47.97 (as of Oct 2, 2026). Distance from the high says nothing about value: that is what the fair value of kr 73.51 is for.
Which stocks are comparable to G5 Entertainment AB?
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 G5 Entertainment AB stock attractive at the current price?
The data as of Sep 24, 2026: price kr 69.60, calculated fair value kr 73.51 (+6%), Quality Score 76/100, from 26 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 0QUS calculated?
We run G5 Entertainment AB through 26 models from four families: discounted cash flow, earnings models, asset and balance-sheet models, and dividend models. Every model gets the same audited fundamentals; the result is the weighted average of kr 73.51, 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 14.5 % above its aggregate fair value. G5 Entertainment AB currently trades 5 % below its own fair value, and the market average says nothing about that. 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 G5 Entertainment AB (0QUS)?
The closing price on Oct 2, 2026 was kr 69.60. Our model-based fair value is kr 73.51, about +6% upside (fairly valued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with G5 Entertainment AB right now?
The price sits close to our fair value, market and models broadly agree here, little valuation tension. The price sits in the lower half of our model range, the side with the larger margin of safety. The data supports the verdict: every model runs on fully documented inputs.
Where does the earnings growth of G5 Entertainment AB (0QUS) come from?
Earnings per share at G5 Entertainment AB grew +21.1 % a year from 2014 to 2025. Broken into its drivers: revenue per share +14.1 %, EBIT margin +0.8 %, tax rate +1.5 %, residual (interest, one-offs) +3.7 %. The four rates multiply to the earnings growth rate, they do not add up. Start and end are three-year averages so a single exceptional year does not distort the result.
Key figures of G5 Entertainment AB
How large is the market capitalisation of G5 Entertainment AB (0QUS)?
The market capitalisation of G5 Entertainment AB is 539M SEK (≈ $53.7M). 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/E ratio of G5 Entertainment AB (0QUS)?
The price-to-earnings ratio of G5 Entertainment AB is 0.0 (as of Jul 30, 2026). Price to earnings: how many years of current profit you pay for the stock. A P/E of 10 means ten years of profit.
What are the earnings per share of G5 Entertainment AB (0QUS)?
Earnings per share at G5 Entertainment AB are kr 22.96 (price ÷ EPS = P/E 0.0). Earnings per share over the last twelve months: total profit spread across every single share.
What is the dividend yield of G5 Entertainment AB (0QUS)?
The dividend yield of G5 Entertainment AB is 0.3% (payout 0.9%). Yearly dividend relative to the share price. 3% pays 3 per 100 invested. Below: how much of profit is used for it.
What is the net margin of G5 Entertainment AB (0QUS)?
The net margin of G5 Entertainment AB is 3.2% (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 G5 Entertainment AB (0QUS)?
The return on equity (ROE) of G5 Entertainment AB is 5.5% (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 G5 Entertainment AB (0QUS)?
On an EBIT basis the return on assets of G5 Entertainment AB is 19.9% (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 G5 Entertainment AB (0QUS)?
The operating margin of G5 Entertainment AB is 4.0% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at G5 Entertainment AB (0QUS)?
Revenue at G5 Entertainment AB is growing −10.9% versus a year earlier (3y avg −12.4%). 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 G5 Entertainment AB (0QUS)?
Earnings per share at G5 Entertainment AB are growing −29.7% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net cash does G5 Entertainment AB (0QUS) hold?
G5 Entertainment AB holds more cash than debt, 215M SEK net (fiscal year 2025). The company holds more cash than debt, a safety cushion.
Free · no account needed
Continue in the live analysis
Fair value and trend for 35,000+ stocks, watchlist, comparison and the diversification check. You can also try 14 days of Pro there, no card.
Open the live analysis →Zero risk: nothing is ever charged. Your watchlist is yours, with or without an account.