Stock fact sheet · data as of
GDEV Inc. (GDEV): fair value, margin of safety and Wheel Score
Ticker symbol GDEV · Technology · Electronic Gaming & Multimedia · Cyprus · Value Income
Is GDEV undervalued?
At 9.70 (close of 5 Nov 2026), GDEV trades 90% below the GLS average fair value of 102.08. That average comes from 8 models run on the latest filings, and 8 of them land above the current price. Margins of safety over 30% are the exception rather than the rule across the ~7,400 stocks we value each night, so the number earns GDEV Inc. the full Value points in the Wheel Score - and a closer look at what the market is pricing in.
The 8 models disagree widely: DDM gives 45.47 while GLS Growth gives 253.18. A spread that wide means the average is sensitive to which methods you trust; the model table below shows where each one lands, and the Quote page lets you switch any of them off.
Ranked against every other company we cover, GDEV is clearly cheaper than it is fast-growing, so the nightly engine files it under Value (value score 95, growth score 49, out of 100). It also carries the Income tag (Income = a dividend yield of 4% or more).
Nine valuation models for GDEV
Each model turns the latest filed numbers into a value per share; the GLS fair value is the simple average of the ones that produce a positive number. The last two rows are shown for reference and never enter the average. The Quote page lets you switch any model off and add your own margin of safety.
| Model | Value | vs price | What it measures |
|---|---|---|---|
| DCF | 101.18 | +943% | Present value of the projected free cash flows, discounted at the cost of capital |
| Graham Number | - | - | The most a defensive investor pays for the earnings and book value per share; no value tonight |
| Graham Growth | 145.70 | +1402% | Graham's growth formula: EPS × (8.5 + 2 × growth), adjusted for bond yields |
| Lynch | 56.93 | +487% | EPS × the earnings growth rate (PEG of 1), growth capped at 25% |
| GLS Growth | 253.18 | +2510% | EPS compounded ten years at the blended growth rate, discounted back at 15% a year |
| 10 Cap | 58.89 | +507% | Owner's earnings (operating cash flow less maintenance capex) capitalised at 10% |
| Payback Time | 109.36 | +1027% | Eight years of compounded free cash flow: the price at which the business pays for itself |
| DDM | 45.47 | +369% | Dividend discount model: next year's dividend ÷ (10% − 3% growth); needs a dividend |
| EPV | 45.95 | +374% | Earnings power value: current EPS capitalised at 9% with no growth |
| Zombie (liquidation) | -9.31 | -196% | Current assets less all liabilities, per share: the balance-sheet floor. Not in the average |
| Wall St target | 0.0000 | -100% | Analysts' average 12-month price target. Not in the average |
Quality and financial health
Financial health is weak: GDEV passes 4 of the nine Piotroski tests. Our scans drop the stock at the health filter; a low score is often the reason a stock looks cheap on the valuation models. The GLS Moat score is 8.3 out of 10 - high returns on capital, steady margins and growth that held up through bad years point to a durable business.
Returns on capital are thin or negative - ROIC -77.5%, ROE -76.6%, ROA 29.7% - with debt at -0.01 times equity and a free-cash-flow yield of 28.5%.
The dividend yield is high at 31.86% (payout ratio 2%). A yield this size is often the market's way of pricing a risk to the payout, so the health score and cash flow matter more than usual. Revenue comes mainly from In game purchases 95%, Advertising 5%, Licensing 0% (fiscal year FY2025).
Institutional ownership scores 5/10, insider activity 1/10 and Congressional trading 5/10 on the GLS smart-money scales.
| Piotroski F-score | 4 / 9 | ROIC | -77.5% |
|---|---|---|---|
| GLS Moat | 8.3 / 10 | ROE | -76.6% |
| Debt / equity | -0.01 | ROA | 29.7% |
| Free-cash-flow yield | 28.5% | Payout ratio | 2% |
| Institutions | 5 / 10 | Insiders · Congress | 1 · 5 / 10 |
Wheel Score 34: No options
GDEV has no listed options in the nightly snapshot, so there is nothing to sell and the stock cannot be wheeled however good the business. It fails the first Wheel Trade Filter (options that actually trade), so the score stays under 70 and is shown as "No options" (34 here). The valuation and quality numbers still apply to owning the shares outright.
Volume runs at 1k shares a day on a market cap of $176M, with a beta of 1.12; the Stability part of the Wheel Score rates that fair.
| Filter | Wheel Trade Filter | Result | Detail |
|---|---|---|---|
| 1 | Options that actually trade | Fails | no listed options |
| 2 | A real business, not a gamble | Passes | Profitable over the last twelve months - not a speculative stock, fund or note |
| 3 | Below fair value | Passes | Trading below the nine-model average fair value (margin of safety above 0) |
| 4 | Financially healthy | Fails | Piotroski 4/9 (under 6) |
| 5 | Can repay its debt | Passes | Long-term debt repaid from 3 years of operating cash flow or less (6 for real estate and utilities; banks and insurers are not judged on it) |
| 6 | No serious red flags | Passes | Red Flags score 60 or more out of 100 (earnings, margins, debt, analysts, filings and price checked the same way for every stock) |
| 7 | A premium worth selling | Fails | no implied volatility |
| 8 | Big enough | Fails | market cap $176M (under $1.0B) |
| 9 | Not a penny stock | Passes | Share price $5 or more |
| How it ranks | Rating | From | |
|---|---|---|---|
| Value | Strong | 90% below fair value | |
| Premium | Weak | no option data | |
| Moat | Strong | moat 8.3/10 | |
| Health | Fair | Piotroski 4/9 | |
| Red Flags | Fair | not scored yet - half marks | |
| Option trading | Weak | no option volume data | |
| Stability | Fair | beta 1.12, $176M company |
The Wheel Score ranks ~7,400 US stocks for selling cash-secured puts and covered calls: a stock must pass all 9 Wheel Trade Filters to score 70, and the score then ranks the ones that pass; the Sunday Scan is the top 10. It is updated nightly and is not a recommendation. How the Wheel Score works · the walkthrough lesson shows how it fits into a trade, start to finish.
Upcoming events
GDEV Inc. reports earnings on 13 Nov 2026 - inside the 14-day window the Sunday Scan avoids, because a put sold now would carry the report's gap risk.
Earnings, dividend, IPO, split and economic calendars for the whole market, filterable to your watchlists.
Similar stocks in Electronic Gaming & Multimedia
The 12 companies below are the closest to GDEV Inc. by market cap within the Electronic Gaming & Multimedia industry, each with its own fact sheet; the Compare page puts up to eight of them side by side.
| Stock | Close | Fair value | MoS | Wheel | Mkt cap |
|---|---|---|---|---|---|
| FIRY Firy Inc. | 11.59 | - | - | 19Weak | $181M |
| SCFR Security First International Holdings, Inc. | 0.1070 | 0.0002 | -59334% | 16No options | $202M |
| GCL GCL Global Holdings Ltd Ordinary Shares | 1.01 | 9.93 | +90% | 27No options | $129M |
| CTW CTW Cayman Class A Ordinary Shares | 1.72 | 8.79 | +80% | 29No options | $107M |
| GRVY Gravity Co., Ltd. | 68.46 | 105.02 | +35% | 32No options | $476M |
| MYPS PLAYSTUDIOS, Inc. | 4.47 | 22.03 | +80% | 34Weak | $46M |
| DDI DoubleDown Interactive Co., Ltd. | 13.76 | 120.05 | +89% | 33No options | $682M |
| PLTK Playtika Holding Corp. | 2.12 | 25.54 | +92% | 38Weak | $809M |
| GAME GameSquare Holdings Inc. | 2.66 | - | - | 8No options | $35M |
| GMHS Gamehaus Holdings Inc. | 0.6820 | 0.7653 | +11% | 23No options | $33M |
| MSGM Motorsport Games Inc. | 4.43 | 9.27 | +52% | 29No options | $24M |
| SNAL Snail, Inc. Class A Common Stock | 2.09 | 8.93 | +77% | 26No options | $16M |
Scan the whole market the same way
A free GLS Equity account gets you nightly fair value and the Wheel Score on ~7,400 US stocks, a watchlist, the scanner preview and the Sunday Scan - the top 10 stocks that pass all 9 Wheel Trade Filters, emailed every week. Pro adds the full put and call scanners, unlimited watchlists with alerts and the trade journal.
Start free See the Sunday ScanQuestions about GDEV
Is GDEV undervalued right now?
By the GLS models, yes: at 9.70 the stock is 90% below the average fair value of 102.08 (data as of 5 Nov 2026). Whether the discount is deserved is the question to research next.
What is the Wheel Score of GDEV and what does it mean?
GDEV has no listed options in our nightly snapshot, so it cannot be wheeled; it fails the first Wheel Trade Filter (options that actually trade), stays under 70 and is shown as "No options".
What is the GLS fair value for GDEV?
102.08 per share as of 5 Nov 2026 - the simple average of the 8 valuation models (out of nine: DCF, Graham Number, Graham Growth, Lynch, GLS Growth, 10 Cap, Payback Time, DDM and EPV) that produced a positive value. The models run every night on the latest filings; the Quote page lets you switch any of them off and add a margin of safety of your own.
When does GDEV Inc. report earnings next?
The next earnings report is due on 13 Nov 2026, 8 days from the data date of 5 Nov 2026. The Calendars page lists every upcoming report with its time of day.
Does GDEV have listed options, and how liquid are they?
No. The nightly options snapshot found no listed contracts on GDEV, so the wheel strategy cannot be run on it and the Wheel Score stays under 70.