EN DE
Check 35,000+ stocks against 26 valuation models and 37 quality factors
Data-driven stock valuation

Darkiris Inc (DKI) fair value: what the stock is really worth

As of Sep 30, 2026: fair value of Darkiris Inc $1.58, price $1.57, upside +0.7%, quality 26 out of 100. Calculated from audited financials with 26 valuation models and 37 quality factors, updated daily.

  1. Fair value above price? Yes
  2. Good quality? No
  3. Add to watchlist

Communication Services · US · ISIN KYG2657S1113

DI Darkiris Inc logo Thin data Sep 27, 2026

Darkiris Inc

DKI · US

Low PriorityFair Value upside is limited and quality is weak.

·Fair value $1.58 · Fairly valued (+0.7%)
!Quality 26/100
!Expensive Growth (revenue YoY +27.3 %/yr)
!Loss-making · -106.0% net margin (TTM)
!negative free cash flow
!Trails peers (1/7)
!Narrow moat 8/100
!Evidence only low, so the estimate is less certain
Watch Darkiris Inc for free, get notified when fair value or trend changes. Plus fair value for all 35,000+ stocks, 14 days of Pro free, no card. Watch for free Pro now: $1 first month

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

$11.60 $0.2940 Fair Value $1.58 Aug 2025 Sep 2026

White line = price, green steps = our fair value per fiscal year. As of Sep 27, 2026.

How to read this chart

14‑month range $0.2940 – $11.60 · fair‑value band $1.04 – $1.97 · the $1.57 price screens below the $1.58 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). As of Sep 27, 2026.

Follow Darkiris in your weekly email

Every Wednesday you see whether Darkiris 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.

Which stocks are undervalued right now? Check free Discover now →

Company profile

Darkiris Inc., through its subsidiaries, develops, publishes, operates, markets, and distributes mobile games on various platforms in Hong Kong, Macau, and Taiwan. The company engages in game design, programming, and graphics activities. It is also involved in video marketing on social media and video content platforms.

Show more

Darkiris Inc., through its subsidiaries, develops, publishes, operates, markets, and distributes mobile games on various platforms in Hong Kong, Macau, and Taiwan. The company engages in game design, programming, and graphics activities. It is also involved in video marketing on social media and video content platforms. The company offers its products through various third-party digital storefronts. Darkiris Inc. was founded in 2017 and is headquartered in Sheung Wan, Hong Kong.

Stock analysis

Darkiris Inc (DKI) currently trades at $1.57, while our model-based Fair Value estimate is $1.58, so the stock looks roughly fairly valued today (gap 0.7%).

Show more

Valuation

How firm this estimate is: it rests on 1 models at a data quality of 87/100, which puts the evidence level at low.

Scenario range: $1.04 (bear) to $1.97 (bull), the price of $1.57 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 26/100 (below-average quality), in the Communication Services sector.

Expensive Growth: The company is growing, but growth may require heavy reinvestment or weak cash conversion.

Darkiris Inc reported revenue of $10.1M in FY2025 versus $4.0M in FY2023, a compound +59.7%/yr. Reported net income was −$8.6M in FY2025.

Key figures

Market cap $8.6M · P/S ratio 0.80 · EPS (TTM) $−8.32 · Net margin −85.7% · Return on equity −313% · Return on assets (EBIT) −90.5% · Operating margin −32.3% · Revenue (TTM) $10.8M.

Competitive moat

Our AI-assisted moat analysis scores the competitive advantage at 32 out of 100 (low confidence).

What moves the price

The share trades about 75% below its 52-week high and 434% above its 52-week low, currently below its 200-day average.

For context, the median of 10 Communication Services peers we cover trades at 44% fair-value upside, at 1%, DKI screens richer than that median.

Fair Value models

Bear $1.04 Fair Value $1.58 Bull $1.97
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. 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
NCAV (Graham) $2.03 $2.72 $4.07 51
All 1 models by family
Asset-Based
NCAV (Graham) $2.03 $2.72 $4.07 51

Open the full fair value analysis →

Notify me when DKI reaches fair value

Put DKI 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 26/100

Of which business quality 31 · Market factors (momentum, volatility) 18

Profitability 29
Margins and returns on capital today
Quality Growth 20
Are margins and returns improving?
Cashflow 0
Earnings quality: real cash, not paper profit
Fin. Strength 68
Balance sheet, leverage, solvency risk
Investment 72
Disciplined investing over empire-building
Low Volatility 0
Calm price path (market factor)
Momentum 33
Price trend over the last 3–12 months (market factor)
52W Momentum 11
Distance to the 52-week high (market factor)
Net Issuance 0
Share count: buybacks or dilution?

Open the full quality analysis →

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. 44/100
The company is growing, but growth may require heavy reinvestment or weak cash conversion.
What shareholders gained per year ⓘWe only publish this rate when it is defensible. Reason: only 3 usable fiscal years, at least 4 required
not computed

Watch DKI, get fair value alerts →

Compare Darkiris Inc with another stock

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 · 143 stocks

Beats the industry median on 1/6 measures
Overall it trails its industry peers.
Valuation
Quality Score 31 · Bottom 25%
Fair Value upside +0.7% · Below median
Profitability
Return on assets −133.6% · Bottom 25%
Net margin (TTM) −106.0% · Bottom 25%
Operating margin (TTM) −32.3% · Bottom 25%
Growth and dividend
Revenue growth 13.9% · Above median

Strength profile in five axes (Snowflake)

VALUEFUTUREPASTHEALTHDIVIDEND
This stock
VALUEFUTUREPASTHEALTHDIVIDEND
Sector peers
VALUE (fair-value potential)34 · sector 48
FUTURE (revenue growth)70 · sector 10
PAST (return on equity)0 · sector 13
HEALTH (low debt)0 · sector 100
DIVIDEND (yield)0 · sector 56

Context: sector, industry, 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 $201.44 $75.29 −63%
Roblox Corporation RBLX $46.44 $45.24 −3%
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%
CD Projekt S.A CDR 244.60 PLN 269.06 PLN +10%
KRAFTON, Inc 259960 198,000 KRW 410,472 KRW +107%
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
DCF CalculatorGraham NumberPeter Lynch FormulaDDM CalculatorFama-French ModelIntrinsic Value
For bloggers & editors: embed code + live data

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.

Darkiris Inc · Fair Value
$1.58 +1%Fair Value
Calculator →

Cite: Fair Value Calculator (2026). "Darkiris Inc Fair Value". https://www.fairvalue-calculator.com/stock/DKI

Frequently asked questions

Is Darkiris Inc (DKI) overvalued or undervalued?
As of Sep 27, 2026, our model estimates a fair value of $1.58 versus a price of $1.57, about +1% upside (fairly valued).
What is the fair value of DKI?
Our model-based fair value for Darkiris Inc is $1.58 (as of Sep 27, 2026), built from audited fundamentals. The current price: $1.57.
What is the quality score of DKI?
Darkiris Inc has a Quality Score of 26/100. 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 Darkiris Inc (DKI)?
Our model-based price target is the fair value of $1.58 (as of Sep 27, 2026) from 1 valuation models. Cautious scenario $1.04, optimistic scenario $1.97. It is a calculation from audited fundamentals, not an analyst target.
What is the Darkiris Inc stock forecast for 2026?
Our models put fair value at $1.58, about +1% upside versus a price of $1.57 (fairly valued). Cautious scenario $1.04, optimistic scenario $1.97. The calculation is refreshed regularly with new filings.
What is the revenue of Darkiris Inc (DKI)?
Darkiris Inc reported trailing-twelve-month revenue of about $10.8M (latest available figure, as of Sep 27, 2026).
What is the intrinsic value of Darkiris Inc (DKI)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Darkiris Inc it is $1.58 per share (as of Sep 27, 2026), against a price of $1.57. It is the blended result of 1 valuation models (cash flow, earnings, asset, dividend).
Is Darkiris Inc stock overvalued or undervalued in 2026?
As of Sep 27, 2026, DKI trades below its calculated fair value: price $1.57, fair value $1.58, a gap of about +1% (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 DKI?
No. The price is what the market pays today ($1.57); the fair value is what the company's own numbers justify ($1.58). For Darkiris Inc the two are $0.0110 per share apart. That gap is exactly why we show both numbers side by side.
How much is Darkiris Inc worth?
The market values Darkiris Inc at about $8.6M (market capitalisation, as of Sep 27, 2026). Per share that is $1.57; our models calculate a fair value of $1.58 per share.
What do the bullish and bearish scenarios say about DKI?
Our models span a range for Darkiris Inc: cautious scenario $1.04, base $1.58, optimistic $1.97 per share (as of Sep 27, 2026, price $1.57). The range comes from different growth and margin assumptions, not from analyst opinions.
How solid is the balance sheet of Darkiris Inc (DKI)?
Balance-sheet figures for Darkiris Inc (as of Sep 27, 2026): return on equity −313.3%. They feed the Quality Score of 26/100, which measures business quality independently of the share price.
How far is DKI from its 52-week high?
Darkiris Inc trades at $1.57, about 75% below its 52-week high of $6.35 and 434% above the low of $0.2940 (as of Sep 30, 2026). Distance from the high says nothing about value: that is what the fair value of $1.58 is for.
Which stocks are comparable to Darkiris 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 Darkiris Inc stock attractive at the current price?
The data as of Sep 27, 2026: price $1.57, calculated fair value $1.58 (+1%), Quality Score 26/100, from 1 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 DKI calculated?
We run Darkiris Inc through 1 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 $1.58, 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 14.7 % above its aggregate fair value. Darkiris Inc currently trades 1 % 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 Darkiris Inc (DKI)?
The closing price on Sep 30, 2026 was $1.57. Our model-based fair value is $1.58, about +1% upside (fairly valued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Darkiris Inc right now?
The price sits close to our fair value, market and models broadly agree here, little valuation tension. A fairly wide model range ($1.04 to $1.97) leaves room in how you read the outcome. Evidence is limited here (fewer models, shorter history), so the fair value is a rougher estimate than usual.

Key figures of Darkiris Inc

How large is the market capitalisation of Darkiris Inc (DKI)?
The market capitalisation of Darkiris Inc is $8.6M. 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 Darkiris Inc (DKI)?
The price-to-sales ratio of Darkiris Inc is 0.80 (last twelve months). Price to sales: market value relative to yearly revenue. Useful when profit is thin or distorted.
What are the earnings per share of Darkiris Inc (DKI)?
Earnings per share at Darkiris Inc are $−8.32. Earnings per share over the last twelve months: total profit spread across every single share.
What is the net margin of Darkiris Inc (DKI)?
The net margin of Darkiris Inc is −85.7% (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 Darkiris Inc (DKI)?
The return on equity (ROE) of Darkiris Inc is −313% (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 Darkiris Inc (DKI)?
On an EBIT basis the return on assets of Darkiris Inc is −90.5% (avg 3y). 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 Darkiris Inc (DKI)?
The operating margin of Darkiris Inc is −32.3% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Darkiris Inc (DKI)?
Revenue at Darkiris Inc is growing +13.9% versus a year earlier. 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 Darkiris Inc (DKI)?
Earnings per share at Darkiris Inc are growing +30.7% versus a year earlier. How much earnings per share grew versus a year earlier.
How much free cash flow does Darkiris Inc (DKI) generate?
The free cash flow of Darkiris Inc is −$1.2M (fiscal year 2025). The cash truly left after running and investing in the business, this is what pays dividends and buybacks.
How much net cash does Darkiris Inc (DKI) hold?
Darkiris Inc holds more cash than debt, $231K net (fiscal year 2025). The company holds more cash than debt, a safety cushion.
Free · no account needed

Watch Darkiris Inc in the live analysis

One click puts Darkiris Inc on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 35,000+ stock screener. You can also try 14 days of Pro there, no card.

Watch for free →

Zero risk: nothing is ever charged. Your watchlist is yours, with or without an account.