Evolution AB (publ) (EVO) fair value: what the stock is really worth
We calculate from audited financials what Evolution AB (publ) is really worth. The fair value tells you whether the price is too high or too low, the quality score (0 to 100) how solid the business behind it is. 26 models, 37 quality factors, updated daily.
Watch Evolution AB (publ) 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
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, dashed = 300-day average. As of Sep 13, 2026.
How to read this chart
60‑month range kr 515.80 – kr 1,429 · fair‑value band kr 1,081 – kr 4,162 · the kr 891.80 price screens below the kr 2,137 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Sep 13, 2026.
Evolution AB (publ) develops, produces, markets, and licenses live casino and slots solutions to gaming operators in Europe, Asia, North America, Latin America, and internationally.
Show more
Evolution AB (publ) develops, produces, markets, and licenses live casino and slots solutions to gaming operators in Europe, Asia, North America, Latin America, and internationally. It offers casino and live games shows under the Evolution and Ezugi brands; online casino under the NetEnt brand name; and casino games and software comprising jackpot system, a smart spins bonus management application, and tournaments gamification under the Red Tiger brand. It also provides slots titles and game mechanics under the Big Time Gaming brand; online casino platform and games under the Nolimit City brand name; HD spinning gaming wheels under the DigiWheel brand; and B2B social streaming games under the Livespins brand name. The company was formerly known as Evolution Gaming Group AB (publ). Evolution AB (publ) was founded in 2006 and is headquartered in Stockholm, Sweden.
Stock analysis
Evolution AB (publ) (EVO) currently trades at kr 891.80, while our model-based Fair Value estimate is kr 2,137, implying the stock looks roughly 58.3% undervalued today.
Show more
Valuation
How firm this estimate is: it rests on 24 models at a data quality of 95/100, which puts the evidence level at high.
Scenario range: kr 1,081 (bear) to kr 4,162 (bull), the price of kr 891.80 sits below 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 79/100 (high quality), in the Consumer Cyclical sector.
Mixed Growth: Revenue is growing, but margins or cash flow do not fully confirm the trend.
Evolution AB (publ) reported revenue of €2.1B in FY2025 versus €1.1B in FY2021, a compound +18.7%/yr. Reported net income was €1.1B in FY2025, compounding +15.1%/yr from FY2021.
Key figures
Market cap 181B SEK (≈ $18.5B) · P/E ratio 15.3 · P/S ratio 7.67 · EPS (TTM) kr 58.30 · Dividend yield 0.4% · Net margin 50.1% · Return on equity 25.0% · Return on assets (EBIT) 22.0%.
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 52 out of 100 (medium confidence).
What moves the price
Analysts expect earnings well below the last reported figure (earnings in transition, for example expiring patents or contracts); a fair value that looks fair on trailing earnings may then be too optimistic.
The share trades near its 52-week high and 73% above its 52-week low, currently above its 200-day average.
For context, the median of 10 Consumer Cyclical peers we cover trades at 10% fair-value upside, at 140%, EVO screens cheaper than that median.
Fair Value models
The price assumes far more growth than our models allow for, so the models scatter widely (kr 13.14 to kr 260.31). Read the Fair Value as a cautious anchor, not a price target; the Growth Forecast section shows what the price assumes.
Bear kr 1,081Fair Value kr 2,137Bull kr 4,162
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 8 months old). Earnings retained since then (kr 40.43 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.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.
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.94/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Revenue growth 1 year
−4.3%
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.
+13.3%
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.
+30.4%
Revenue growth 13 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.
+38.3%
’14
’15
’16
’17
’18
’19
’20
’21
’22
’23
’24
’25
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.
+28.7%
Earnings growth per share plus dividend.
Earnings per share, growth per year+28.3%
Dividend (yield on the price)0.4%
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.28% vs 47%, 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.53% → 59%
Growth Forecast
A lot of optimism in the price
The price assumes more growth than the company has delivered so far and more 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).
+44.2%
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.
+4.6%
Yearly sales growth analysts expect, extended to five years.
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.Gambling · 54 stocks
Beats the industry median on 9/13 measures
Overall it ranks above its industry peers.
Valuation
Quality Score79 · Top 25%
Fair Value upside+16% · Above median
Profitability
Return on equity (TTM)25% · Top 25%
Return on assets13% · Top 25%
Net margin (TTM)51% · Top 25%
Operating margin (TTM)57% · Top 25%
Growth and dividend
Revenue growth−2% · Below median
Dividend yield (TTM)0.4% · Bottom 25%
Valuation Multiplesvs Gambling median · lower = cheaper
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). "Evolution AB (publ) Fair Value". https://www.fairvalue-calculator.com/stock/EVO
Frequently asked questions
Is Evolution AB (publ) (EVO) overvalued or undervalued?
As of Sep 13, 2026, our model estimates a fair value of kr 2,137 versus a price of kr 891.80, about +140% upside (undervalued).
What is the fair value of EVO?
Our model-based fair value for Evolution AB (publ) is kr 2,137 (as of Sep 13, 2026), built from audited fundamentals. The current price: kr 891.80.
What is the quality score of EVO?
Evolution AB (publ) has a Quality Score of 79/100. 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 Evolution AB (publ) (EVO)?
Our model-based price target is the fair value of kr 2,137 (as of Sep 13, 2026) from 24 valuation models. Cautious scenario kr 1,081, optimistic scenario kr 4,162. It is a calculation from audited fundamentals, not an analyst target.
What is the Evolution AB (publ) stock forecast for 2026?
Our models put fair value at kr 2,137, about +140% upside versus a price of kr 891.80 (undervalued). Cautious scenario kr 1,081, optimistic scenario kr 4,162. The calculation is refreshed regularly with new filings.
What is the revenue of Evolution AB (publ) (EVO)?
Evolution AB (publ) reported trailing-twelve-month revenue of about 2.1B SEK (latest available figure, as of Sep 13, 2026).
Does Evolution AB (publ) pay a dividend?
Evolution AB (publ) currently shows a dividend yield of about 0.42% relative to its recent price (as of Sep 13, 2026).
What growth is priced into Evolution AB (publ) (EVO)?
For today's price to be fair in a discounted-cash-flow model, Evolution AB (publ) would have to grow free cash flow by +44.2 % per year for five years (discount rate 8.3 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 5 years revenue grew +30.4 % per year. As of Sep 13, 2026.
What discount rate (WACC) does the fair value of EVO use?
Our models discount Evolution AB (publ) at 8.3 %: a base by market capitalisation (large), damped by beta 0.70, country premium for Sweden. 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 Evolution AB (publ) that is +44.2 % per year a year over ten years, using the same discount rate (8.3 %) and the same formula as our fair value.
How much growth has Evolution AB (publ) (EVO) delivered so far?
Over the past 5 years revenue at Evolution AB (publ) grew +30.4 % a year. The price currently implies +44.2 % 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 Evolution AB (publ) (EVO) growing?
The median revenue growth in the sector is +2.6 % a year. That is the yardstick for the growth priced into Evolution AB (publ) (+44.2 % 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 Evolution AB (publ) (EVO)?
The free-cash-flow yield on the price is 0.67 %: that much free cash flow Evolution AB (publ) produces per unit of market value. When it exceeds the discount rate of our models (8.3 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of Evolution AB (publ) (EVO)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Evolution AB (publ) it is kr 2,137 per share (as of Sep 13, 2026), against a price of kr 891.80. It is the blended result of 24 valuation models (cash flow, earnings, asset, dividend).
Is Evolution AB (publ) stock overvalued or undervalued in 2026?
As of Sep 13, 2026, EVO trades below its calculated fair value: price kr 891.80, fair value kr 2,137, a gap of about +140% (undervalued). 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 EVO?
No. The price is what the market pays today (kr 891.80); the fair value is what the company's own numbers justify (kr 2,137). For Evolution AB (publ) the two are kr 1,245 per share apart. That gap is exactly why we show both numbers side by side.
How much is Evolution AB (publ) worth?
The market values Evolution AB (publ) at about 181B SEK (market capitalisation, as of Sep 13, 2026). Per share that is kr 891.80; our models calculate a fair value of kr 2,137 per share.
What do the bullish and bearish scenarios say about EVO?
Our models span a range for Evolution AB (publ): cautious scenario kr 1,081, base kr 2,137, optimistic kr 4,162 per share (as of Sep 13, 2026, price kr 891.80). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of EVO?
Evolution AB (publ) trades at a price-to-earnings ratio of 15.3 (as of Sep 13, 2026). A P/E on its own says little: it compares the price with ONE year of profit, while our fair value of kr 2,137 is built from several models across several years. Other multiples: P/B 3.4, P/S 6.7, EV/EBITDA 10.3.
How solid is the balance sheet of Evolution AB (publ) (EVO)?
Balance-sheet figures for Evolution AB (publ) (as of Sep 13, 2026): return on equity 25.0%. They feed the Quality Score of 79/100, which measures business quality independently of the share price.
How far is EVO from its 52-week high?
Evolution AB (publ) trades at kr 891.80, about 0% below its 52-week high of kr 887.60 and 73% above the low of kr 515.40 (as of Sep 13, 2026). Distance from the high says nothing about value: that is what the fair value of kr 2,137 is for.
Which stocks are comparable to Evolution AB (publ)?
From the same area (Consumer Cyclical) we also value Flutter Entertainment plc, The Lottery Corporation, Rush Street Interactive, Inc, Super 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 Evolution AB (publ) stock attractive at the current price?
The data as of Sep 13, 2026: price kr 891.80, calculated fair value kr 2,137 (+140%), Quality Score 79/100, from 24 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 EVO calculated?
We run Evolution AB (publ) through 24 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 2,137, 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 15.6 % above its aggregate fair value. Evolution AB (publ) currently trades 140 % 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 Evolution AB (publ) (EVO)?
The closing price on Sep 14, 2026 was kr 891.80. Our model-based fair value is kr 2,137, about +140% upside (undervalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Evolution AB (publ) right now?
The rarer combination: high quality (79/100) AND below fair value. That earns a closer look rather than a quick verdict. The price is below even our cautious bear case (kr 1,081). The market is more pessimistic than our downside scenario. The model range is unusually wide (kr 1,081 to kr 4,162). The outcome hinges heavily on assumptions, so read the point estimate with caution.
Where does the earnings growth of Evolution AB (publ) (EVO) come from?
Earnings per share at Evolution AB (publ) grew +52.4 % a year from 2014 to 2025. Broken into its drivers: revenue per share +40.8 %, EBIT margin +9.0 %, tax rate −0.6 %, residual (interest, one-offs) −0.1 %. 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 Evolution AB (publ)
How large is the market capitalisation of Evolution AB (publ) (EVO)?
The market capitalisation of Evolution AB (publ) is 181B SEK (≈ $18.5B). 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 Evolution AB (publ) (EVO)?
The price-to-sales ratio of Evolution AB (publ) is 7.67 (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 Evolution AB (publ) (EVO)?
Earnings per share at Evolution AB (publ) are kr 58.30 (price ÷ EPS = P/E 15.3). Earnings per share over the last twelve months: total profit spread across every single share.
What is the dividend yield of Evolution AB (publ) (EVO)?
The dividend yield of Evolution AB (publ) is 0.4% (payout 6.5%). 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 Evolution AB (publ) (EVO)?
The net margin of Evolution AB (publ) is 50.1% (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 Evolution AB (publ) (EVO)?
The return on equity (ROE) of Evolution AB (publ) is 25.0% (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 Evolution AB (publ) (EVO)?
On an EBIT basis the return on assets of Evolution AB (publ) is 22.0% (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 Evolution AB (publ) (EVO)?
The operating margin of Evolution AB (publ) is 57.0% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Evolution AB (publ) (EVO)?
Revenue at Evolution AB (publ) is growing −1.5% versus a year earlier (3y avg +13.3%). 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 Evolution AB (publ) (EVO)?
Earnings per share at Evolution AB (publ) are growing +1.7% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net cash does Evolution AB (publ) (EVO) hold?
Evolution AB (publ) holds more cash than debt, 652M SEK net (fiscal year 2025). The company holds more cash than debt, a safety cushion.
Free · no account needed
Watch Evolution AB (publ) in the live analysis
One click puts Evolution AB (publ) 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.
