EN DE

Games Operators S.A (GOP) Fair Value & Analysis

Communication Services · PL · Market cap 64.6M PLN

GO Games Operators S.A GOP · WAR
Price11.35 PLN
Fair Value13.86 PLN
Upside+22.1%
Quality63/100
Watch Games Operators S.A for free, get notified when fair value or trend changes. Watch for free
Mixed Growth
Highly profitable · 28.9% net margin
generates free cash flow
Ranks above peers (9/13)
Wide moat 75/100
Evidence: High Range 9.13 PLN – 17.32 PLN Share as image

Fair value as of: Jul 17, 2026

From 26 valuation models · updated 24 days ago

Share price −15.9% over the past month.

A solid business, screening 22% undervalued on our models.

What matters now

  • Solid quality (63/100) at a price below fair value, the discount is the argument here, not the business quality.
  • A fairly wide model range (9.13 PLN to 17.32 PLN) leaves room in how you read the outcome.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

35.94 PLN 5.24 PLN Fair Value 13.86 PLN 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 5.24 PLN – 35.94 PLN · fair‑value band 9.13 PLN – 17.32 PLN · the 11.35 PLN price screens below the 13.86 PLN 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

Games Operators S.A (GOP) currently trades at 11.35 PLN, while our model-based Fair Value estimate is 13.86 PLN, implying the stock looks roughly 22.1% undervalued today. The Quality Score stands at 63/100 (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, Games Operators S.A generated revenue of 14.8M PLN at a net margin of 23.4%. Revenue declined 12.5% year over year. It earns a return on equity of 12.3%. The balance sheet holds a net cash position of 11.3M PLN. Fundamentals as of Jul 17, 2026

Our scenario range runs from 9.13 PLN (bear case) to 17.32 PLN (bull case); at 11.35 PLN, 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 34% below its 52-week high and 23% above its 52-week low, currently below its 200-day average. For context, the median of 10 Communication Services peers we cover trades at -19% fair-value upside, at 22%, GOP 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 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
Highest evidence
Residual Income 4.26 PLN 4.73 PLN 6.12 PLN 76
Growth DCF 6.62 PLN 9.43 PLN 13.81 PLN 72
Gordon GGM 6.97 PLN 11.67 PLN 15.14 PLN 70
All 26 models by family
DCF Models
FCF DCF 6.93 PLN 8.89 PLN 14.60 PLN 38
Owner Earnings 7.52 PLN 12.80 PLN 22.01 PLN 31
5Y Revenue Exit 7.70 PLN 11.99 PLN 20.97 PLN 39
5Y EBITDA Exit 10.24 PLN 17.12 PLN 30.61 PLN 41
5Y P/E Exit 10.50 PLN 21.62 PLN 36.89 PLN 38
10Y Revenue Exit 7.21 PLN 13.45 PLN 17.47 PLN 36
10Y EBITDA Exit 8.98 PLN 18.11 PLN 34.23 PLN 37
10Y P/E Exit 9.14 PLN 18.58 PLN 34.27 PLN 35
Earnings-Based
Graham-Dodd 4.28 PLN 29.87 PLN 41.92 PLN 54
Lynch FV 14.46 PLN 20.65 PLN 26.85 PLN 50
PEG = 1.0 14.46 PLN 20.65 PLN 26.85 PLN 46
EPV 8.47 PLN 9.24 PLN 9.86 PLN 59
Dividend Discount
Gordon GGM 6.97 PLN 11.67 PLN 15.14 PLN 70
DDM Multi-Stage 6.97 PLN 11.07 PLN 12.55 PLN 61
Multiples
P/E Multiple 10.39 PLN 13.86 PLN 17.32 PLN 63
P/S Multiple 7.07 PLN 9.43 PLN 11.79 PLN 58
P/B Multiple 8.03 PLN 10.71 PLN 13.39 PLN 55
EV/EBIT 14.02 PLN 18.01 PLN 22.00 PLN 53
EV/EBITDA 12.05 PLN 15.38 PLN 18.71 PLN 54
EV/Revenue 7.71 PLN 10.14 PLN 12.56 PLN 43
Asset-Based
NCAV (Graham) 2.48 PLN 3.32 PLN 4.96 PLN 50
Growth DCF
Growth DCF 6.62 PLN 9.43 PLN 13.81 PLN 72
Rev-Margin DCF 8.26 PLN 13.41 PLN 24.07 PLN 67
Economic Profit
Residual Income 4.26 PLN 4.73 PLN 6.12 PLN 76
ROIC Compounder 10.05 PLN 13.30 PLN 16.63 PLN 67
Growth Earnings
Growth-Adj P/E 19.44 PLN 27.77 PLN 36.10 PLN 68

Widest divergence: Growth Earnings (27.77 PLN) versus Asset-Based (3.32 PLN). Highest evidence: Residual Income (76).

Notify me when GOP reaches fair value

Free. You confirm by email (double opt-in) and can unsubscribe anytime in one click.

Key figures & financial health

Revenue (TTM) 14.9M PLN
Revenue growth (YoY) +1.3%
Net margin 28.9%
Return on equity 14.5%
Free cash flow 2.3M PLN FY2025
P/E ratio 15.1
More key figures
Operating margin 54.0%
EPS (TTM) 0.7800 PLN
EPS growth (YoY) +101%
Net cash 11.3M PLN FY2025

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

Quality Score breakdown

Overall quality 63/100

Of which business quality 64 · Market factors (momentum, volatility) 45

Profitability 61
Margins and returns on capital today
Quality Growth 17
Are margins and returns improving?
Cashflow 59
Earnings quality: real cash, not paper profit
Fin. Strength 100
Balance sheet, leverage, solvency risk
Investment 50
Disciplined investing over empire-building
Low Volatility 57
Calm price path (market factor)
Momentum 45
Price trend over the last 3–12 months (market factor)
52W Momentum 32
Distance to the 52-week high (market factor)
Net Issuance 82
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

Games Operators S.A., a publishing company, invests, releases, and promotes video games. The company also engages in the production and sale of games and applications for PCs, Macs, and mobile platforms with iOS and Android operating systems, as well as for gaming consoles such as PlayStation, Xbox, and Nintendo Switch.

Full company description

Games Operators S.A., a publishing company, invests, releases, and promotes video games. The company also engages in the production and sale of games and applications for PCs, Macs, and mobile platforms with iOS and Android operating systems, as well as for gaming consoles such as PlayStation, Xbox, and Nintendo Switch. The company was incorporated in 2019 and is based in Warsaw, Poland.

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

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Games Operators S.A reported revenue of 14.8M PLN in FY2025 versus 10.2M PLN in FY2021, a compound +9.7%/yr. Reported net income was 3.5M PLN in FY2025, compounding +8.8%/yr from FY2021.

Growth Quality 92/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Latest Revenue (FY 2025)
14.8M PLN
Latest YoY
−48.8%
Avg. growth/yr (3Y) 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.
+35.2%
Avg. growth/yr (5Y) 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.
+13.2%
Avg. growth/yr (8Y) 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.
+41.4%
Revenue +9.7%/yr
FY21 10.2M PLN
FY22 6.0M PLN
FY23 4.7M PLN
FY24 29.0M PLN
FY25 14.8M PLN
Net income +8.8%/yr
FY21 2.5M PLN
FY22 3.3M PLN
FY23 751K PLN
FY24 13.0M PLN
FY25 3.5M PLN

Watch GOP: 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). "Games Operators S.A Fair Value". https://www.fairvalue-calculator.com/stock/GOP

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 63 · Above median
Fair Value upside +22% · Above median
Return on equity (TTM) 15% · Above median
Return on assets 9% · Top 25%
Net margin (TTM) 29% · Top 25%
Operating margin (TTM) 54% · Top 25%
Revenue growth 1% · Below median
Dividend yield (TTM) 0.0% · Bottom 25%

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

P/E (TTM) 15.1× · Cheaper than median
P/B 0.64× · Cheaper than median
P/S (TTM) 1.17× · Pricier than median
P/FCF 7.7× · Pricier than 75% of peers
EV/EBITDA 1.1× · Cheaper than 75% of peers

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 63 · sector 15
FUTURE 7 · sector 10
PAST 58 · sector 11
HEALTH 0 · sector 99
DIVIDEND 0 · 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 17, 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 Games Operators S.A 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 Games Operators S.A (GOP) overvalued or undervalued?
As of Jul 17, 2026, our model estimates a fair value of 13.86 PLN versus a price of 11.35 PLN, about +22% (undervalued).
What is the fair value of GOP?
Our model-based fair value for Games Operators S.A is 13.86 PLN (as of Jul 17, 2026), built from audited fundamentals. The current price is 11.35 PLN.
What is the quality score of GOP?
Games Operators S.A has a Quality Score of 63/100. 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 Games Operators S.A (GOP)?
Games Operators S.A reported trailing-twelve-month revenue of about 14.8M PLN (latest available figure, as of Jul 17, 2026).
What is the net profit margin of GOP?
The net profit margin of Games Operators S.A is about 23.4%, meaning it keeps roughly 23.4% 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 Games Operators S.A 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.