Gaming Realms plc (GMR) fair value: what the stock is really worth
As of Oct 2, 2026: fair value of Gaming Realms plc £1.00, price £0.32, upside +217.5%, quality 70 out of 100. Calculated from audited financials with 26 valuation models and 37 quality factors, updated daily.
Watch Gaming Realms plc 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 freePro now: $1 first month
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 28, 2026.
How to read this chart
60‑month range £0.2208 – £0.5700 · fair‑value band £0.5900 – £1.32 · the £0.3150 price screens below the £1.00 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Sep 28, 2026.
Follow Gaming Realms in your weekly email
Every Wednesday you see whether Gaming Realms 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.
Gaming Realms plc, together with its subsidiaries, develops, publishes, and licenses mobile gaming content in the United Kingdom, the United States, Isle of Man, Malta, Gibraltar, and internationally. It operates through two segments, Licensing and Social Publishing. The Licensing segment is involved in brand and content licensing to partners.
Show more
Gaming Realms plc, together with its subsidiaries, develops, publishes, and licenses mobile gaming content in the United Kingdom, the United States, Isle of Man, Malta, Gibraltar, and internationally. It operates through two segments, Licensing and Social Publishing. The Licensing segment is involved in brand and content licensing to partners. Its Social Publishing segment provides freemium games. The company's games include Slingo, bingo, slots, and other casual games. It also engages in software development; and provision of marketing services. Gaming Realms plc is based in London, the United Kingdom.
Stock analysis
Gaming Realms plc (GMR) currently trades at £0.3150, while our model-based Fair Value estimate is £1.00, implying the stock looks roughly 68.5% undervalued today.
Show more
Valuation
Bull case: the Growth Earnings group reads highest at a median of £1.02 per share, and 18 of the 24 models we run sit above the £0.3150 price.
Bear case: the Asset-Based group reads lowest at £0.1000, and 6 of the 24 models stay below the price. Evidence for this calculation is low.
Scenario range: £0.5900 (bear) to £1.32 (bull), the price of £0.3150 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 70/100 (solid quality), in the Communication Services sector.
Mixed Growth: Revenue is growing, but margins or cash flow do not fully confirm the trend.
Gaming Realms plc reported revenue of £31.4M in FY2025 versus £14.7M in FY2021, a compound +20.9%/yr. Reported net income was £6.0M in FY2025, compounding +47.5%/yr from FY2021. FY2021 was a trough year, so the rate overstates the trend.
Key figures
Market cap 98.0M GBX · P/E ratio 15.8 · P/S ratio 2.99 · EPS (TTM) £0.0200 · Net margin 19.0% · Return on equity 16.2% · Return on assets (EBIT) 16.1% · Operating margin 31.0%.
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 31% below its 52-week high and 7% 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 217%, GMR screens cheaper than that median.
Fair Value models
Bear £0.5900Fair Value £1.00Bull £1.32
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 (£0.0151 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.
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.92/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Revenue growth 1 year
+10.2%
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.
+18.9%
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.
+22.4%
Start year 2020 (pandemic). Over 10 years: +4.0% a year
Revenue growth 21 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.
+29.0%
’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.
+35.6%
Earnings growth per share plus dividend.
Earnings per share, growth per year+35.6%
Dividend (yield on the price)0.0%
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.−5% → 26%
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).
−10.3%
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.
+4.0%
Yearly sales growth analysts expect, extended to five years.
After inflation (UK: IMF forecast 2.3% a year to 2030, 3.3% from 2016 to 2025) that is about −12.3% a year for the price and +1.7% for the forecasts.
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 · 138 stocks
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.
Is Gaming Realms plc (GMR) overvalued or undervalued?
As of Sep 28, 2026, our model estimates a fair value of £1.00 versus a price of £0.3150, about +217% upside (undervalued).
What is the fair value of GMR?
Our model-based fair value for Gaming Realms plc is £1.00 (as of Sep 28, 2026), built from audited fundamentals. The current price: £0.3150.
What is the quality score of GMR?
Gaming Realms plc has a Quality Score of 70/100. 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 Gaming Realms plc (GMR)?
Our model-based price target is the fair value of £1.00 (as of Sep 28, 2026) from 24 valuation models. Cautious scenario £0.5900, optimistic scenario £1.32. It is a calculation from audited fundamentals, not an analyst target.
What is the Gaming Realms plc stock forecast for 2026?
Our models put fair value at £1.00, about +217% upside versus a price of £0.3150 (undervalued). Cautious scenario £0.5900, optimistic scenario £1.32. The calculation is refreshed regularly with new filings.
What is the revenue of Gaming Realms plc (GMR)?
Gaming Realms plc reported trailing-twelve-month revenue of about £31.4M (latest available figure, as of Sep 28, 2026).
What growth is priced into Gaming Realms plc (GMR)?
For today's price to be fair in a discounted-cash-flow model, Gaming Realms plc would have to grow free cash flow by -10.3 % per year for five years (discount rate 11.8 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 5 years revenue grew +22.4 % per year. As of Sep 28, 2026.
What discount rate (WACC) does the fair value of GMR use?
Our models discount Gaming Realms plc at 11.8 %: a base by market capitalisation (micro), damped by beta 0.53, 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 Gaming Realms plc that is -10.3 % per year a year over ten years, using the same discount rate (11.8 %) and the same formula as our fair value.
How much growth has Gaming Realms plc (GMR) delivered so far?
Over the past 5 years revenue at Gaming Realms plc grew +22.4 % a year. The price currently implies -10.3 % 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 Gaming Realms plc (GMR) growing?
The median revenue growth in the sector is +3.9 % a year. That is the yardstick for the growth priced into Gaming Realms plc (-10.3 % 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 Gaming Realms plc (GMR)?
The free-cash-flow yield on the price is 15.46 %: that much free cash flow Gaming Realms plc produces per unit of market value. When it exceeds the discount rate of our models (11.8 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of Gaming Realms plc (GMR)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Gaming Realms plc it is £1.00 per share (as of Sep 28, 2026), against a price of £0.3150. It is the blended result of 24 valuation models (cash flow, earnings, asset, dividend).
Is Gaming Realms plc stock overvalued or undervalued in 2026?
As of Sep 28, 2026, GMR trades below its calculated fair value: price £0.3150, fair value £1.00, a gap of about +217% (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 GMR?
No. The price is what the market pays today (£0.3150); the fair value is what the company's own numbers justify (£1.00). For Gaming Realms plc the two are £0.6850 per share apart. That gap is exactly why we show both numbers side by side.
How much is Gaming Realms plc worth?
The market values Gaming Realms plc at about 98.0M GBX (market capitalisation, as of Sep 28, 2026). Per share that is £0.3150; our models calculate a fair value of £1.00 per share.
What do the bullish and bearish scenarios say about GMR?
Our models span a range for Gaming Realms plc: cautious scenario £0.5900, base £1.00, optimistic £1.32 per share (as of Sep 28, 2026, price £0.3150). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of GMR?
Gaming Realms plc trades at a price-to-earnings ratio of 15.8 (as of Sep 28, 2026). A P/E on its own says little: it compares the price with ONE year of profit, while our fair value of £1.00 is built from several models across several years. Other multiples: P/B 2.5, P/S 3.1, EV/EBITDA 9.2.
How solid is the balance sheet of Gaming Realms plc (GMR)?
Balance-sheet figures for Gaming Realms plc (as of Sep 28, 2026): return on equity 16.2%, debt of 0.07 per unit of equity. They feed the Quality Score of 70/100, which measures business quality independently of the share price.
How far is GMR from its 52-week high?
Gaming Realms plc trades at £0.3150, about 31% below its 52-week high of £0.4560 and 7% above the low of £0.2950 (as of Oct 2, 2026). Distance from the high says nothing about value: that is what the fair value of £1.00 is for.
Which stocks are comparable to Gaming Realms plc?
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 Gaming Realms plc stock attractive at the current price?
The data as of Sep 28, 2026: price £0.3150, calculated fair value £1.00 (+217%), Quality Score 70/100, 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 GMR calculated?
We run Gaming Realms plc 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 £1.00, 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. Gaming Realms plc currently trades 68 % 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 Gaming Realms plc (GMR)?
The closing price on Oct 2, 2026 was £0.3150. Our model-based fair value is £1.00, about +217% upside (undervalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Gaming Realms plc right now?
The rarer combination: high quality (70/100) AND below fair value. That earns a closer look rather than a quick verdict. The price is below even our cautious bear case (£0.5900). The market is more pessimistic than our downside scenario. The large gap to fair value rests on thin data (low evidence): fewer applicable models and a shorter history. Read it with extra caution. A fairly wide model range (£0.5900 to £1.32) leaves room in how you read the outcome.
Key figures of Gaming Realms plc
How large is the market capitalisation of Gaming Realms plc (GMR)?
The market capitalisation of Gaming Realms plc is 98.0M GBX. 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 Gaming Realms plc (GMR)?
The price-to-sales ratio of Gaming Realms plc is 2.99 (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 Gaming Realms plc (GMR)?
Earnings per share at Gaming Realms plc are £0.0200 (price ÷ EPS = P/E 15.8). Earnings per share over the last twelve months: total profit spread across every single share.
What is the net margin of Gaming Realms plc (GMR)?
The net margin of Gaming Realms plc is 19.0% (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 Gaming Realms plc (GMR)?
The return on equity (ROE) of Gaming Realms plc is 16.2% (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 Gaming Realms plc (GMR)?
On an EBIT basis the return on assets of Gaming Realms plc is 16.1% (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 Gaming Realms plc (GMR)?
The operating margin of Gaming Realms plc is 31.0% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Gaming Realms plc (GMR)?
Revenue at Gaming Realms plc is growing +3.4% versus a year earlier (3y avg +18.9%). 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 Gaming Realms plc (GMR)?
Earnings per share at Gaming Realms plc are growing −41.3% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net cash does Gaming Realms plc (GMR) hold?
Gaming Realms plc holds more cash than debt, 17.0M GBX net (fiscal year 2025). The company holds more cash than debt, a safety cushion.
Free · no account needed
Watch Gaming Realms plc in the live analysis
One click puts Gaming Realms plc 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.
