EN DE

everplay group plc (EVPL) Fair Value & Analysis

Communication Services · GB · Market cap 323M GBX

EG everplay group plc EVPL · LSE
Price£2.24
Fair Value£3.78
Upside+69.1%
Quality73/100
Watch everplay group plc for free, get notified when fair value or trend changes. Watch for free
Mixed Growth
Highly profitable · 31.4% net margin
generates free cash flow
1.07% dividend yield
Ranks above peers (8/13)
Wide moat 80/100
Evidence: High Range £2.84 – £4.73 Share as image

Fair value as of: Jul 14, 2026

From 26 valuation models · updated 27 days ago

Share price +5.1% over the past month.

A solid business, screening 69% undervalued on our models.

What matters now

  • The rarer combination: high quality (73/100) AND below fair value. That earns a closer look rather than a quick verdict.
  • The price is below even our cautious bear case (£2.84). The market is more pessimistic than our downside scenario.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

£8.09 £1.41 Fair Value £3.78 May 2021 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Jul 14, 2026.

How to read this chart

60‑month range £1.41 – £8.09 · fair‑value band £2.84 – £4.73 · the £2.24 price screens below the £3.78 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Jul 14, 2026.

Full chart & analysis →

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

Analysis

everplay group plc (EVPL) currently trades at £2.24, while our model-based Fair Value estimate is £3.78, implying the stock looks roughly 69.1% undervalued today. The Quality Score stands at 73/100 (solid quality), in the Communication Services sector. Bull case: trading below our estimate, it may offer upside if the fundamentals hold. Bear case: a low price can be a value trap when quality is weak or the data is thin (evidence: high), always confirm before acting.

Over the trailing twelve months, everplay group plc generated revenue of £165M at a net margin of 31.4%. Revenue declined 3.3% year over year. It earns a return on equity of 17.6%. The balance sheet holds a net cash position of £49.8M. Fundamentals as of Jul 14, 2026

Our scenario range runs from £2.84 (bear case) to £4.73 (bull case); at £2.24, the current price sits below that range. Bear and bull are the same models run on conservative and optimistic assumptions (margins, growth, valuation multiples), so a plausible valuation range, not a price target. For context, the median of 10 Communication Services peers we cover trades at -19% fair-value upside, at 69%, EVPL screens cheaper than that median.

Fair Value models

Each model estimates fair value its own way; the Fair Value above is the evidence-weighted blend. Evidence (0–100) measures how completely this model’s inputs are available: well-fed models carry more weight in the blend. The spread across models is intentional, each one stresses a different value driver; dividend models, for instance, come out structurally low when payout is small.

Model BearBaseBull Evidence
Highest evidence
Residual Income £1.64 £1.75 £1.98 76
Growth DCF £4.12 £6.85 £11.59 72
Gordon GGM £0.2900 £0.5200 £0.7100 70
All 26 models by family
DCF Models
FCF DCF £4.33 £6.45 £12.18 38
Owner Earnings £5.37 £10.74 £20.71 31
5Y Revenue Exit £3.06 £4.95 £8.59 39
5Y EBITDA Exit £4.48 £8.00 £14.47 41
5Y P/E Exit £3.50 £6.46 £10.22 38
10Y Revenue Exit £3.38 £5.85 £8.39 36
10Y EBITDA Exit £4.37 £8.35 £15.57 37
10Y P/E Exit £3.74 £6.62 £11.44 35
Earnings-Based
Graham-Dodd £1.29 £8.96 £12.58 54
Lynch FV £2.74 £3.91 £5.09 50
PEG = 1.0 £2.74 £3.91 £5.09 46
EPV £1.75 £1.94 £2.10 59
Dividend Discount
Gordon GGM £0.2900 £0.5200 £0.7100 70
DDM Multi-Stage £0.2900 £0.4700 £0.5500 61
Multiples
P/E Multiple £2.84 £3.78 £4.73 63
P/S Multiple £2.16 £2.88 £3.60 58
P/B Multiple £2.41 £3.21 £4.02 55
EV/EBIT £3.59 £4.66 £5.74 53
EV/EBITDA £4.71 £6.16 £7.61 54
EV/Revenue £2.38 £3.24 £4.10 43
Asset-Based
NCAV (Graham) £1.01 £1.35 £2.02 50
Growth DCF
Growth DCF £4.12 £6.85 £11.59 72
Rev-Margin DCF £3.06 £5.31 £8.68 67
Economic Profit
Residual Income £1.64 £1.75 £1.98 76
ROIC Compounder £1.75 £1.94 £2.22 67
Growth Earnings
Growth-Adj P/E £3.63 £5.19 £6.75 68

Widest divergence: DCF Models (£6.46) versus Dividend Discount (£0.4700). Highest evidence: Residual Income (76).

Key figures & financial health

Revenue (TTM) 165M GBX
Revenue growth (YoY) -3.3%
Net margin 31.4%
Return on equity 17.6%
Free cash flow 44.2M GBX FY2025
P/E ratio 11.8
More key figures
Operating margin 82.0%
EPS (TTM) £0.1900
Dividend yield 1.1%
EPS growth (YoY) +46.6%
Net cash 49.8M GBX FY2025

Figures from reported company fundamentals · as of Jul 14, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 73/100

Of which business quality 71 · Market factors (momentum, volatility) 27

Profitability 46
Margins and returns on capital today
Quality Growth 25
Are margins and returns improving?
Cashflow 92
Earnings quality: real cash, not paper profit
Fin. Strength 90
Balance sheet, leverage, solvency risk
Investment 91
Disciplined investing over empire-building
Low Volatility 59
Calm price path (market factor)
Momentum 17
Price trend over the last 3–12 months (market factor)
52W Momentum 7
Distance to the 52-week high (market factor)
Net Issuance 79
Buybacks instead of dilution

Non-valuation factor families (profitability, growth, cashflow, financial strength, momentum …), each academically grounded. Valuation itself sits in the Fair Value and is deliberately excluded here to avoid double-counting.

About the company

everplay group plc, together with its subsidiaries, develops and publishes independent video games for digital and physical market in the United Kingdom. The company operates through three segments: Games Label, Simulation, and Edutainment.

Full company description

everplay group plc, together with its subsidiaries, develops and publishes independent video games for digital and physical market in the United Kingdom. The company operates through three segments: Games Label, Simulation, and Edutainment. It also develops and publishes working simulation games for the digital and physical market; and educational entertainment apps for children. The company was formerly known as Team17 Group plc and changed its name to everplay group plc in February 2025. everplay group plc was incorporated in 2018 and is based in Wakefield, the United Kingdom.

Company description, as reported by the company or data provider.

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

everplay group plc reported revenue of £166M in FY2025 versus £90.5M in FY2021, a compound +16.4%/yr. Reported net income was £27.2M in FY2025, compounding +3.5%/yr from FY2021.

Growth Quality 94/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Latest Revenue (FY 2025)
£166M
Latest YoY
−0.4%
Avg. growth/yr (3Y)
+5.3%
Avg. growth/yr (5Y)
+14.9%
Avg. growth/yr (11Y)
+34.1%
Revenue +16.4%/yr
FY21 £90.5M
FY22 £142M
FY23 £159M
FY24 £167M
FY25 £166M
Net income +3.5%/yr
FY21 £23.7M
FY22 £23.5M
FY23 −£3.7M
FY24 £20.2M
FY25 £27.2M

Watch EVPL: get an alert when its fair value changes →

Share or link this analysis
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.

Cite: Fair Value Calculator (2026). "everplay group plc Fair Value". https://www.fairvalue-calculator.com/stock/EVPL

Peer Group

Electronic Gaming & Multimedia · 152 stocks

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.

Quality Score 73 · Top 25%
Fair Value upside +69% · Top 25%
Return on equity (TTM) 18% · Top 25%
Return on assets 11% · Top 25%
Net margin (TTM) 31% · Top 25%
Operating margin (TTM) 82% · Top 25%
Revenue growth -3% · Below median
Dividend yield (TTM) 1.1% · Below median

Valuation Multiples vs Electronic Gaming & Multimedia median · lower = cheaper

P/E (TTM) 11.8× · Cheaper than median
P/B 1.50× · Pricier than median
P/S (TTM) 2.65× · Pricier than 75% of peers
P/FCF 9.9× · Pricier than 75% of peers
EV/EBITDA 5.7× · Cheaper than median

Snowflake

Five quick dimensions, each 0 to 100: VALUE (fair-value potential), FUTURE (revenue growth), PAST (return on equity), HEALTH (low debt), DIVIDEND (yield). Green = this stock, grey = typical sector peer.

VALUE 100 · sector 17
FUTURE 0 · sector 10
PAST 70 · sector 11
HEALTH 0 · sector 99
DIVIDEND 21 · sector 41

Insider activity: 40/100

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

ESG scores are not available for this stock yet. Values and ESG data are contextual and can differ between providers.

Similar stocks

10 more Electronic Gaming & Multimedia stocks, each showing price versus our Fair Value estimate (as of Jul 14, 2026).

Stock Price Fair Value vs Fair Value
NetEase, Inc 9999 HK$202.60 HK$192.74 -5%
Electronic Arts Inc EA $207.27 $76.57 -63%
Take-Two Interactive Software, Inc TTWO $237.04 $60.45 -74%
Roblox Corporation RBLX $57.07 $21.20 -63%
Zhejiang Century Huatong Group 002602 ¥14.04 ¥14.68 +5%
KRAFTON, Inc 259960 240,500 KRW 395,557 KRW +64%
Kunlun Tech Co 300418 ¥44.61 ¥6.87 -85%
Giant Network Group 002558 ¥29.98 ¥15.69 -48%
International Games System Co 3293 704.00 TWD 568.16 TWD -19%
37 Interactive Entertainment Network Technology Group 002555 ¥19.02 ¥22.29 +17%

Compare everplay group plc with another stock

Price, fair value, quality and upside side by side.

Free, no sign-up

Explore undervalued stocks

More undervalued Communication Services stocks →

All undervalued stocks TechnologyFinancial ServicesHealthcareConsumer CyclicalConsumer DefensiveCommunication ServicesIndustrialsEnergyBasic MaterialsReal EstateUtilities Deeply Undervalued StocksUndervalued Blue-Chip StocksUndervalued Small-Cap StocksUndervalued Dividend Stocks

Frequently asked questions

Is everplay group plc (EVPL) overvalued or undervalued?
As of Jul 14, 2026, our model estimates a fair value of £3.78 versus a price of £2.24, about +69% (undervalued).
What is the fair value of EVPL?
Our model-based fair value for everplay group plc is £3.78 (as of Jul 14, 2026), built from audited fundamentals. The current price is £2.24.
What is the quality score of EVPL?
everplay group plc has a Quality Score of 73/100. 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 revenue of everplay group plc (EVPL)?
everplay group plc reported trailing-twelve-month revenue of about £165M (latest available figure, as of Jul 14, 2026).
What is the net profit margin of EVPL?
The net profit margin of everplay group plc is about 31.4%, meaning it keeps roughly 31.4% of revenue as net income. Based on the latest reported figures.
Does everplay group plc pay a dividend?
everplay group plc currently shows a dividend yield of about 0.88% relative to its recent price (as of Jul 14, 2026).

How we calculate Fair Value

Each company is valued through a stack of independent intrinsic-value models (DCF variants, residual-income, multiples and more), blended into one family-balanced consensus and weighted by how much trustworthy data backs it. A separate quality layer scores the fundamentals. Every input is real reported data, nothing guessed.

14 days Pro free · no card

Track everplay group plc and try Pro for 14 days

One email gets you 14 days of full Pro (review alerts, the 35,000+ stock screener, the diversification check) plus the monthly Top-25 report of the most undervalued quality stocks. No card, cancel anytime.

Zero risk: nothing is ever charged. After 14 days you decide whether to stay.