Huuuge Inc. (HUG) fair value: what the stock is really worth
As of Sep 24, 2026: fair value of Huuuge Inc. PLN 21.65, price PLN 22.95, upside -5.7%, quality 98 out of 100. Calculated from audited financials with 26 valuation models and 37 quality factors, updated daily.
Watch Huuuge Inc. 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 24, 2026.
How to read this chart
60‑month range 15.60 PLN – 41.00 PLN · fair‑value band 17.32 PLN – 26.45 PLN · the 22.95 PLN price screens above the 21.65 PLN fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Sep 24, 2026.
Follow Huuuge in your weekly email
Every Wednesday you see whether Huuuge 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.
Huuuge, Inc. operates as a free-to-play games developer and publisher on mobile platform in North America, Europe, the Asia Pacific, and internationally. The company focuses on casino, casual, and slot games. Its product portfolio includes Huuuge Casino, Billionaire Casino, Traffic Puzzle, and other games.
Show more
Huuuge, Inc. operates as a free-to-play games developer and publisher on mobile platform in North America, Europe, the Asia Pacific, and internationally. The company focuses on casino, casual, and slot games. Its product portfolio includes Huuuge Casino, Billionaire Casino, Traffic Puzzle, and other games. It also provides in-app purchases in gaming applications; in-app advertising services; product management services; and research and development services, as well as publishes mobile game applications. In addition, the company provides Huuuge Casino and Billionaire Casino franchises; and distributes games. Huuuge, Inc. was incorporated in 2002 and is based in Las Vegas, Nevada.
Stock analysis
Huuuge Inc. (HUG) currently trades at 22.95 PLN, while our model-based Fair Value estimate is 21.65 PLN, implying the stock looks roughly 6.0% fairly valued today.
Show more
Valuation
Bull case: the Growth Earnings group reads highest at a median of 29.53 PLN per share, and 7 of the 22 models we run sit above the 22.95 PLN price.
Bear case: the Earnings-Based group reads lowest at 14.77 PLN, and 15 of the 22 models stay below the price. Evidence for this calculation is medium.
Scenario range: 17.32 PLN (bear) to 26.45 PLN (bull), the price of 22.95 PLN sits inside 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 98/100 (high quality), in the Communication Services sector.
Weak Growth: Revenue is shrinking: the last year, the last three and the last five years are all negative.
Huuuge Inc. reported revenue of $236M in FY2025 versus $374M in FY2021, a compound −10.9%/yr. Reported net income was $73.1M in FY2025.
Key figures
Market cap 940M PLN (≈ $245M) · P/E ratio 4.2 · P/S ratio 1.31 · EPS (TTM) 5.42 PLN · Net margin 31.0% · Return on equity 41.8% · Return on assets (EBIT) 32.1% · Operating margin 37.7%.
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 52 out of 100 (low confidence).
What moves the price
The share trades about 11% below its 52-week high and 11% above its 52-week low, currently above its 200-day average.
For context, the median of 10 Communication Services peers we cover trades at 50% fair-value upside, at −6%, HUG screens richer than that median.
Fair Value models
Bear 17.32 PLNFair Value 21.65 PLNBull 26.45 PLN
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 (3.98 PLN 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.40/100
Revenue is shrinking: the last year, the last three and the last five years are all negative.
Revenue growth 1 year
−6.1%
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.
−9.6%
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.
−6.7%
Start year 2020 (pandemic)
Revenue growth 8 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.
+5.6%
’17
’18
’19
’20
’21
’22
’23
’24
’25
What shareholders gained per year (last 3 years) (mathematically smoothed) ⓘ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 3 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. Smoothed = median of all growth paths between the years of the window (trend line on the logarithm of earnings per share): a single extreme year cannot distort the rate. The reported figure stays in the tooltip.
+59.5%
Earnings growth per share plus dividend.
Earnings per share, growth per year+59.5%
Dividend (yield on the price)0.0%
Profit margin 2019 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.4% → 36%
2025 sits 55% above its own trend. The rate follows the median trend of the last 3 years, not that single year.
Growth Forecast
A lot of optimism in the price
The price assumes more growth than the company has delivered so far.
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).
+3.3%
Yearly growth needed for the next five years to justify today's price.
What forecasts expect
n/a
No analyst forecast available.
After inflation (Poland: IMF forecast 3.1% a year to 2030, 4.6% from 2016 to 2025) that is about +0.1% a year for the price.
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 · 149 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.
Cite: Fair Value Calculator (2026). "Huuuge Inc. Fair Value". https://www.fairvalue-calculator.com/stock/HUG
Frequently asked questions
Is Huuuge Inc. (HUG) overvalued or undervalued?
As of Sep 24, 2026, our model estimates a fair value of 21.65 PLN versus a price of 22.95 PLN, about −6% upside (fairly valued).
What is the fair value of HUG?
Our model-based fair value for Huuuge Inc. is 21.65 PLN (as of Sep 24, 2026), built from audited fundamentals. The current price: 22.95 PLN.
What is the quality score of HUG?
Huuuge Inc. has a Quality Score of 98/100. 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 Huuuge Inc. (HUG)?
Our model-based price target is the fair value of 21.65 PLN (as of Sep 24, 2026) from 22 valuation models. Cautious scenario 17.32 PLN, optimistic scenario 26.45 PLN. It is a calculation from audited fundamentals, not an analyst target.
What is the Huuuge Inc. stock forecast for 2026?
Our models put fair value at 21.65 PLN, about −6% upside versus a price of 22.95 PLN (fairly valued). Cautious scenario 17.32 PLN, optimistic scenario 26.45 PLN. The calculation is refreshed regularly with new filings.
What is the revenue of Huuuge Inc. (HUG)?
Huuuge Inc. reported trailing-twelve-month revenue of about 230M PLN (latest available figure, as of Sep 24, 2026).
What growth is priced into Huuuge Inc. (HUG)?
For today's price to be fair in a discounted-cash-flow model, Huuuge Inc. would have to grow free cash flow by +3.3 % per year for five years (discount rate 12.1 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 5 years revenue grew -6.7 % per year. As of Sep 24, 2026.
What discount rate (WACC) does the fair value of HUG use?
Our models discount Huuuge Inc. at 12.1 %: a base by market capitalisation (micro), damped by beta 0.07, country premium for Poland. 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 Huuuge Inc. that is +3.3 % per year a year over ten years, using the same discount rate (12.1 %) and the same formula as our fair value.
How much growth has Huuuge Inc. (HUG) delivered so far?
Over the past 5 years revenue at Huuuge Inc. grew -6.7 % a year. The price currently implies +3.3 % 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 Huuuge Inc. (HUG) growing?
The median revenue growth in the sector is +1.6 % a year. That is the yardstick for the growth priced into Huuuge Inc. (+3.3 % 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 Huuuge Inc. (HUG)?
The free-cash-flow yield on the price is 8.21 %: that much free cash flow Huuuge Inc. produces per unit of market value. When it exceeds the discount rate of our models (12.1 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of Huuuge Inc. (HUG)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Huuuge Inc. it is 21.65 PLN per share (as of Sep 24, 2026), against a price of 22.95 PLN. It is the blended result of 22 valuation models (cash flow, earnings, asset, dividend).
Is Huuuge Inc. stock overvalued or undervalued in 2026?
As of Sep 24, 2026, HUG trades above its calculated fair value: price 22.95 PLN, fair value 21.65 PLN, a gap of about −6% (fairly valued). 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 HUG?
No. The price is what the market pays today (22.95 PLN); the fair value is what the company's own numbers justify (21.65 PLN). For Huuuge Inc. the two are 1.30 PLN per share apart. That gap is exactly why we show both numbers side by side.
How much is Huuuge Inc. worth?
The market values Huuuge Inc. at about 940M PLN (market capitalisation, as of Sep 24, 2026). Per share that is 22.95 PLN; our models calculate a fair value of 21.65 PLN per share.
What do the bullish and bearish scenarios say about HUG?
Our models span a range for Huuuge Inc.: cautious scenario 17.32 PLN, base 21.65 PLN, optimistic 26.45 PLN per share (as of Sep 24, 2026, price 22.95 PLN). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of HUG?
Huuuge Inc. trades at a price-to-earnings ratio of 4.2 (as of Sep 24, 2026). A P/E on its own says little: it compares the price with ONE year of profit, while our fair value of 21.65 PLN is built from several models across several years. Other multiples: P/B 1.9, P/S 1.1, EV/EBITDA 1.7.
How solid is the balance sheet of Huuuge Inc. (HUG)?
Balance-sheet figures for Huuuge Inc. (as of Sep 24, 2026): return on equity 41.8%. They feed the Quality Score of 98/100, which measures business quality independently of the share price.
How far is HUG from its 52-week high?
Huuuge Inc. trades at 22.95 PLN, about 11% below its 52-week high of 25.75 PLN and 11% above the low of 20.60 PLN (as of Sep 24, 2026). Distance from the high says nothing about value: that is what the fair value of 21.65 PLN is for.
Which stocks are comparable to Huuuge Inc.?
From the same area (Communication Services) we also value Konami Group, NetEase, Inc, Take-Two Interactive Software, Inc, Roblox Corporation, 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 Huuuge Inc. stock attractive at the current price?
The data as of Sep 24, 2026: price 22.95 PLN, calculated fair value 21.65 PLN (−6%), Quality Score 98/100, from 22 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 HUG calculated?
We run Huuuge Inc. through 22 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 21.65 PLN, 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 14.0 % above its aggregate fair value. Huuuge Inc. itself currently trades above fair value. 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 Huuuge Inc. (HUG)?
The closing price on Sep 24, 2026 was 22.95 PLN. Our model-based fair value is 21.65 PLN, about −6% upside (fairly valued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Huuuge Inc. right now?
The price sits close to our fair value, market and models broadly agree here, little valuation tension. The price sits in the upper half of our model range, so the margin of safety is thin. Read the verdict with care: some models are missing inputs, so the estimate scatters more than usual.
Key figures of Huuuge Inc.
How large is the market capitalisation of Huuuge Inc. (HUG)?
The market capitalisation of Huuuge Inc. is 940M PLN (≈ $245M). 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 Huuuge Inc. (HUG)?
The price-to-sales ratio of Huuuge Inc. is 1.31 (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 Huuuge Inc. (HUG)?
Earnings per share at Huuuge Inc. are 5.42 PLN (price ÷ EPS = P/E 4.2). Earnings per share over the last twelve months: total profit spread across every single share.
What is the net margin of Huuuge Inc. (HUG)?
The net margin of Huuuge Inc. is 31.0% (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 Huuuge Inc. (HUG)?
The return on equity (ROE) of Huuuge Inc. is 41.8% (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 Huuuge Inc. (HUG)?
On an EBIT basis the return on assets of Huuuge Inc. is 32.1% (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 Huuuge Inc. (HUG)?
The operating margin of Huuuge Inc. is 37.7% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Huuuge Inc. (HUG)?
Revenue at Huuuge Inc. is growing −9.4% versus a year earlier (3y avg −9.6%). 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 Huuuge Inc. (HUG)?
Earnings per share at Huuuge Inc. are growing +28.6% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net cash does Huuuge Inc. (HUG) hold?
Huuuge Inc. holds more cash than debt, 96.1M PLN net (fiscal year 2025). The company holds more cash than debt, a safety cushion.
Free · no account needed
Watch Huuuge Inc. in the live analysis
One click puts Huuuge Inc. 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.
