EN DE

Evolution AB (EVVTY) Fair Value & Analysis

Consumer Cyclical · US · Market cap $14.2B

EA Evolution AB logo Evolution AB EVVTY · US
Price$77.52
Fair Value$95.90
Upside+23.7%
Quality78/100
Watch Evolution AB for free, get notified when fair value or trend changes. Watch for free
Healthy Growth
Highly profitable · 51.5% net margin
Low debt · generates free cash flow
Ranks above peers (9/13)
Wide moat 94/100
Evidence: High Range $72.85 – $373.94 Share as image

Fair value as of: Jul 17, 2026

From 24 valuation models · updated 24 days ago

Fair value updated Jul 17, 2026, revised from $95.25 to $95.90 (+0.7%) since Jun 24, 2026. Share price +12.2% over the past month.

A strong business, screening 24% undervalued on our models.

What matters now

  • The model range is unusually wide ($72.85 to $373.94). The outcome hinges heavily on assumptions, so read the point estimate with caution.
  • Our model range runs from $72.85 (bear) to $373.94 (bull), base $95.90. The closer the price sits to the lower half, the larger the margin of safety.
  • Quality 78/100 (high quality) with high evidence: the data supports the verdict.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

$176.23 $56.99 Fair Value $95.90 Apr 2021 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Jul 17, 2026.

How to read this chart

60‑month range $56.99 – $176.23 · fair‑value band $72.85 – $373.94 · the $77.52 price screens below the $95.90 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Jul 17, 2026.

Full chart & analysis →

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

Analysis

Evolution AB (EVVTY) currently trades at $77.52, while our model-based Fair Value estimate is $95.90, implying the stock looks roughly 23.7% undervalued today. The Quality Score stands at 78/100 (high quality), in the Consumer Cyclical 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, Evolution AB generated revenue of $2.1B at a net margin of 51.5%. Revenue declined 1.5% year over year. It earns a return on equity of 25.0%. The balance sheet holds a net cash position of $727M. Fundamentals as of Jul 17, 2026

Our scenario range runs from $72.85 (bear case) to $373.94 (bull case); at $77.52, the current price sits within 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. The share trades about 17% below its 52-week high and 36% above its 52-week low, currently above its 200-day average. For context, the median of 10 Consumer Cyclical peers we cover trades at -11% fair-value upside, at 24%, EVVTY 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
Growth DCF $94.55 $183.56 $329.43 80
Residual Income $37.67 $51.19 $330.91 76
Rev-Margin DCF $40.36 $56.40 $86.67 74
All 24 models by family
DCF Models
FCF DCF $100.26 $155.37 $330.87 38
Owner Earnings $91.14 $202.10 $435.02 31
5Y Revenue Exit $37.63 $49.63 $73.72 39
5Y EBITDA Exit $76.13 $127.48 $228.04 41
5Y P/E Exit $97.92 $213.46 $370.89 38
10Y Revenue Exit $55.97 $89.01 $100.97 36
10Y EBITDA Exit $84.46 $171.91 $320.82 37
10Y P/E Exit $100.36 $218.83 $413.52 35
Earnings-Based
Graham-Dodd $36.80 $256.67 $360.20 54
Lynch FV $132.60 $189.44 $246.27 50
PEG = 1.0 $132.60 $189.44 $246.27 46
EPV $51.42 $59.30 $66.19 59
Multiples
P/E Multiple $89.31 $119.07 $148.84 63
P/S Multiple $9.48 $12.64 $15.80 58
P/B Multiple $62.32 $83.09 $103.87 55
EV/EBIT $83.84 $110.39 $136.95 53
EV/EBITDA $64.62 $84.77 $104.92 54
EV/Revenue $13.01 $16.80 $20.59 43
Asset-Based
NCAV (Graham) $10.39 $13.92 $20.77 50
Growth DCF
Growth DCF $94.55 $183.56 $329.43 80
Rev-Margin DCF $40.36 $56.40 $86.67 74
Economic Profit
Residual Income $37.67 $51.19 $330.91 76
ROIC Compounder $68.00 $105.72 $147.95 72
Growth Earnings
Growth-Adj P/E $176.02 $251.46 $326.90 68

Widest divergence: Growth Earnings ($251.46) versus Asset-Based ($13.92). Highest evidence: Growth DCF (80).

Key figures & financial health

Revenue (TTM) $2.1B
Revenue growth (YoY) -1.5%
Net margin 51.5%
Return on equity 25.0%
Free cash flow $1.1B FY2025
P/E ratio 11.9
More key figures
Operating margin 57.0%
EPS (TTM) $6.09
EPS growth (YoY) +1.7%
Net cash $727M FY2025

Figures from reported company fundamentals · as of Jul 17, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 78/100

Of which business quality 76 · Market factors (momentum, volatility) 51

Profitability 76
Margins and returns on capital today
Quality Growth 25
Are margins and returns improving?
Cashflow 83
Earnings quality: real cash, not paper profit
Fin. Strength 90
Balance sheet, leverage, solvency risk
Investment 69
Disciplined investing over empire-building
Low Volatility 73
Calm price path (market factor)
Momentum 44
Price trend over the last 3–12 months (market factor)
52W Momentum 38
Distance to the 52-week high (market factor)
Net Issuance 100
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

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.

Full company description

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.

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

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Evolution AB reported revenue of $2.1B in FY2025 versus $1.1B in FY2021, a compound +17.9%/yr. Reported net income was $1.1B in FY2025, compounding +15.1%/yr from FY2021.

Growth Quality 100/100
Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Latest Revenue (FY 2025)
$2.1B
Latest YoY
+0.2%
Avg. growth/yr (3Y)
+12.4%
Avg. growth/yr (5Y)
+29.8%
Avg. growth/yr (13Y)
+38.0%
Revenue +17.9%/yr
FY21 $1.1B
FY22 $1.5B
FY23 $1.8B
FY24 $2.1B
FY25 $2.1B
Net income +15.1%/yr
FY21 $605M
FY22 $843M
FY23 $1.1B
FY24 $1.2B
FY25 $1.1B

Watch EVVTY: 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). "Evolution AB Fair Value". https://www.fairvalue-calculator.com/stock/EVVTY

Earlier news

External third-party headlines (Yahoo Finance, Reuters and others), not an editorial selection.

Peer Group

Gambling · 54 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 78 · Top 25%
Fair Value upside +24% · Above median
Return on equity (TTM) 25% · Top 25%
Return on assets 13% · Top 25%
Net margin (TTM) 51% · Top 25%
Operating margin (TTM) 57% · Top 25%
Revenue growth -2% · Below median

Valuation Multiples vs Gambling median · lower = cheaper

P/E (TTM) 11.9× · Cheaper than median
P/B 3.48× · Pricier than median
P/S (TTM) 6.90× · Pricier than 75% of peers
P/FCF 12.7× · Cheaper than median
EV/EBITDA 10.6× · Pricier 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 65 · sector 29
FUTURE 0 · sector 9
PAST 100 · sector 26
HEALTH 100 · sector 89
DIVIDEND 0 · sector 66

Insider activity: 40/100

Values & ESG

Does this company touch areas you may want to avoid? The classification is inferred from sector and industry.

Gambling

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

Similar stocks

10 more Gambling stocks, each showing price versus our Fair Value estimate (as of Jul 17, 2026).

Stock Price Fair Value vs Fair Value
Flutter Entertainment plc FLUT $110.66 $88.33 -20%
The Lottery Corporation TLC A$5.62 A$2.99 -47%
Super Group SGHC $14.73 $9.39 -36%
Lottomatica Group LTMC €25.62 €16.38 -36%
Light & Wonder, Inc LNWO $78.94 $70.17 -11%
Churchill Downs Incorporated CHDN $83.95 $94.74 +13%
FDJ United FDJ €23.24 €20.97 -10%
Brightstar Lottery PLC BRSL $10.71 $17.61 +64%
Tabcorp Holdings TAH A$0.8750 A$0.3700 -58%
Betsson AB BETSB kr 90.60 kr 346.34 +282%

Compare Evolution AB with another stock

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

Free, no sign-up

Explore undervalued stocks

More undervalued Consumer Cyclical 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 Evolution AB (EVVTY) overvalued or undervalued?
As of Jul 17, 2026, our model estimates a fair value of $95.90 versus a price of $77.52, about +24% (undervalued).
What is the fair value of EVVTY?
Our model-based fair value for Evolution AB is $95.90 (as of Jul 17, 2026), built from audited fundamentals. The current price is $77.52.
What is the quality score of EVVTY?
Evolution AB has a Quality Score of 78/100. 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 Evolution AB (EVVTY)?
Evolution AB reported trailing-twelve-month revenue of about $2.1B (latest available figure, as of Jul 17, 2026).
What is the net profit margin of EVVTY?
The net profit margin of Evolution AB is about 51.5%, meaning it keeps roughly 51.5% of revenue as net income. Based on the latest reported figures.

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 Evolution AB 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.