EN DE

Nitro Games Oyj (NITRO) Fair Value & Analysis

Communication Services · SE · Market cap 62.1M SEK

NG Nitro Games Oyj NITRO · ST
Pricekr 2.36
Fair Valuekr 1.37
Upside-42.0%
Quality46/100
Watch Nitro Games Oyj for free, get notified when fair value or trend changes. Watch for free
Mixed Growth
Thin margins · 2.1% net margin
Moderate debt · generates free cash flow
Trails peers (3/13)
Narrow moat 34/100
Evidence: High Range kr 0.8700 – kr 1.71 Share as image

Fair value as of: Jul 19, 2026

From 24 valuation models · updated 22 days ago

Fair value updated Jul 19, 2026, revised from kr 0.1000 to kr 1.37 (+1,270.0%) since Jul 17, 2026. Share price +8.3% over the past month.

Below-average quality, and screening another 42% overvalued on our models.

What matters now

  • The price sits above even our optimistic bull case (kr 1.71). The favourable scenario is already priced in.
  • Solid but not exceptional quality (46/100) and above fair value, neither a clear bargain nor a standout compounder.
  • A fairly wide model range (kr 0.8700 to kr 1.71) leaves room in how you read the outcome.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

kr 39.33 kr 1.22 Fair Value kr 1.37 May 2021 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Jul 19, 2026.

How to read this chart

60‑month range kr 1.22 – kr 39.33 · fair‑value band kr 0.8700 – kr 1.71 · the kr 2.36 price screens above the kr 1.37 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Jul 19, 2026.

Full chart & analysis →

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

Analysis

Nitro Games Oyj (NITRO) currently trades at kr 2.36, while our model-based Fair Value estimate is kr 1.37, implying the stock looks roughly 42.0% overvalued today. The Quality Score stands at 46/100 (below-average quality), in the Communication Services sector. Bear case: priced above our estimate, the market already discounts strong expectations. Bull case: above-average quality can justify a premium, the entry price still matters most (evidence: high).

Over the trailing twelve months, Nitro Games Oyj generated revenue of 7.5M SEK at a net margin of 2.1%. Revenue declined 38.4% year over year. It earns a return on equity of 6.0%. Net debt stands at 1.5M SEK. Fundamentals as of Jul 19, 2026

Our scenario range runs from kr 0.8700 (bear case) to kr 1.71 (bull case); at kr 2.36, the current price sits above 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 near its 52-week high and 127% above its 52-week low, currently above its 200-day average. For context, the median of 10 Communication Services peers we cover trades at -19% fair-value upside, at -42%, NITRO screens richer 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.

Note: the current price implies far more future growth than the conservative anchors of our models allow (base growth is deliberately capped, we do not regard such extreme rates as sustainable). Our models are not designed for expectations this high; that is why the individual models scatter extremely (kr 0.0200 to kr 0.7900). Read the values as a conservative anchor, not as a price target.
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
Growth DCF kr 0.0800 kr 0.1500 kr 0.2700 80
Residual Income kr 0.0700 kr 0.0700 kr 0.0600 76
Rev-Margin DCF kr 0.0700 kr 0.1500 kr 0.3300 74
All 24 models by family
DCF Models
FCF DCF kr 0.0800 kr 0.1400 kr 0.3000 38
Owner Earnings kr 0.1500 kr 0.3400 kr 0.6800 31
5Y Revenue Exit kr 0.0600 kr 0.1300 kr 0.2700 39
5Y EBITDA Exit kr 0.3800 kr 0.7900 kr 1.58 41
5Y P/E Exit kr 0.0600 kr 0.1700 kr 0.3200 38
10Y Revenue Exit kr 0.0600 kr 0.1800 kr 0.2400 36
10Y EBITDA Exit kr 0.2700 kr 0.7800 kr 1.69 37
10Y P/E Exit kr 0.0700 kr 0.1800 kr 0.3500 35
Earnings-Based
Graham-Dodd kr 0.0400 kr 0.2700 kr 0.3800 54
Lynch FV kr 0.1200 kr 0.1800 kr 0.2300 50
PEG = 1.0 kr 0.1200 kr 0.1800 kr 0.2300 46
EPV kr 0.0100 kr 0.0200 kr 0.0200 59
Multiples
P/E Multiple kr 0.0900 kr 0.1200 kr 0.1600 63
P/S Multiple kr 0.0700 kr 0.1000 kr 0.1200 58
P/B Multiple kr 0.0700 kr 0.1000 kr 0.1200 55
EV/EBIT kr 0.0600 kr 0.1000 kr 0.1400 53
EV/EBITDA kr 0.5500 kr 0.7500 kr 0.9500 54
EV/Revenue kr 0.0400 kr 0.0700 kr 0.1100 43
Asset-Based
NCAV (Graham) kr 0.0500 kr 0.0700 kr 0.1100 50
Growth DCF
Growth DCF kr 0.0800 kr 0.1500 kr 0.2700 80
Rev-Margin DCF kr 0.0700 kr 0.1500 kr 0.3300 74
Economic Profit
Residual Income kr 0.0700 kr 0.0700 kr 0.0600 76
ROIC Compounder kr 0.0100 kr 0.0200 kr 0.0200 72
Growth Earnings
Growth-Adj P/E kr 0.1700 kr 0.2400 kr 0.3100 68

Widest divergence: Growth Earnings (kr 0.2400) versus Economic Profit (kr 0.0200). Highest evidence: Growth DCF (80).

Notify me when NITRO reaches fair value

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

Key figures & financial health

Revenue (TTM) 7.5M SEK
Revenue growth (YoY) -38.4%
Net margin 2.1%
Return on equity 6.0%
Free cash flow 284K SEK FY2025
P/E ratio 22.6
More key figures
Operating margin 6.8%
EPS (TTM) kr 0.1100
EPS growth (YoY) +32.5%
Net debt 1.5M SEK FY2025

Figures from reported company fundamentals · as of Jul 19, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 46/100

Of which business quality 48 · Market factors (momentum, volatility) 78

Profitability 46
Margins and returns on capital today
Quality Growth 8
Are margins and returns improving?
Cashflow 47
Earnings quality: real cash, not paper profit
Fin. Strength 59
Balance sheet, leverage, solvency risk
Investment 46
Disciplined investing over empire-building
Low Volatility 35
Calm price path (market factor)
Momentum 97
Price trend over the last 3–12 months (market factor)
52W Momentum 96
Distance to the 52-week high (market factor)
Net Issuance 80
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

Nitro Games Oyj develops and publishes mobile games in the European Union, North America, the United Kingdom, and internationally. The company produces shooter games. It also sells virtual consumable items within its free-to-play games; and displays advertisements during gameplay. The company distributes its games through digital storefronts.

Full company description

Nitro Games Oyj develops and publishes mobile games in the European Union, North America, the United Kingdom, and internationally. The company produces shooter games. It also sells virtual consumable items within its free-to-play games; and displays advertisements during gameplay. The company distributes its games through digital storefronts. Nitro Games Oyj was incorporated in 2007 and is headquartered in Kotka, Finland.

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

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Nitro Games Oyj reported revenue of kr 8.6M in FY2025 versus kr 2.6M in FY2021, a compound +34.5%/yr. Reported net income was kr 141K in FY2025.

Growth Quality 79/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Latest Revenue (FY 2025)
8.6M SEK
Latest YoY
−24.3%
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.
+6.0%
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.
+49.1%
Avg. growth/yr (11Y) 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.
+17.7%
Revenue +34.5%/yr
FY21 kr 2.6M
FY22 kr 7.2M
FY23 kr 8.8M
FY24 kr 11.4M
FY25 kr 8.6M
Net income
FY21 −kr 2.9M
FY22 −kr 3.4M
FY23 −kr 3.3M
FY24 kr 475K
FY25 kr 141K

NITRO screens 42% overvalued. Compare with NetEase, Inc →

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). "Nitro Games Oyj Fair Value". https://www.fairvalue-calculator.com/stock/NITRO

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 46 · Below median
Fair Value upside −42% · Below median
Return on equity (TTM) 6% · Above median
Return on assets 3% · Above median
Net margin (TTM) 2% · Below median
Operating margin (TTM) 7% · Below median
Revenue growth -38% · Bottom 25%
Debt / equity 1.07× · Higher than 75% of peers

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

P/E (TTM) 22.6× · Pricier than median
P/B 2.49× · Pricier than median
P/S (TTM) 0.87× · Cheaper than median
P/FCF 23.0× · Pricier than 75% of peers
EV/EBITDA 9.0× · 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 0 · sector 15
FUTURE 0 · sector 10
PAST 24 · sector 11
HEALTH 47 · sector 99
DIVIDEND 0 · sector 41

VALUE 0: the price sits above our fair-value range.

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 19, 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 Nitro Games Oyj 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 Nitro Games Oyj (NITRO) overvalued or undervalued?
As of Jul 19, 2026, our model estimates a fair value of kr 1.37 versus a price of kr 2.36, about −42% (overvalued).
What is the fair value of NITRO?
Our model-based fair value for Nitro Games Oyj is kr 1.37 (as of Jul 19, 2026), built from audited fundamentals. The current price is kr 2.36.
What is the quality score of NITRO?
Nitro Games Oyj has a Quality Score of 46/100. 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 Nitro Games Oyj (NITRO)?
Nitro Games Oyj reported trailing-twelve-month revenue of about 7.5M SEK (latest available figure, as of Jul 19, 2026).
What is the net profit margin of NITRO?
The net profit margin of Nitro Games Oyj is about 2.1%, meaning it keeps roughly 2.1% 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 Nitro Games Oyj 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.