Subscribe

Everplay Group Plc (EVPL.L)

GBp232.00 +9.00 (+4.04%)
GB LSE Technology Electronic Gaming & Multimedia
Address 3 Red Hall Avenue WF1 2UL
Wakefield, GB
CEO Mikkel Weider
IPO 2018-05-23
ISIN GB00BYVX2X20

Explore sections of this company profile

Also trades on London Stock Exchange · EVPL.L (GBp) London Stock Exchange · TM17.L (GBp) Other OTC · TSVNF (USD)
Description

Everplay Group Plc, through its subsidiaries, focuses on the creation and distribution of independent video games for both digital and physical markets, catering to audiences in the United Kingdom and worldwide. The company's operations are divided into three core segments: Games Label, Simulation, and Edutainment. Its offerings encompass developing and publishing video games based on both proprietary and licensed intellectual property, alongside producing educational entertainment applications tailored for children. Additionally, the company provides various work-related simulation games. Founded in 1980 and based in Wakefield, United Kingdom, the company was formerly known as Team17 Group plc before adopting its current name, Everplay Group Plc, in February 2025.

Market Cap & Enterprise Value
Merger & Acquisition History

No mergers or acquisitions recorded for this company.

Technical Outlook
Loading outlook…
Loading forecast...
Signal Summary Loading…
Indicator 1D1W2W3W1M
Each column is computed on that timeframe's candles (1D = daily, 1W ≈ weekly, 1M ≈ monthly), not on the same last day. ▲ bullish · ▼ bearish · — neutral. The Net row counts signals per column; hover any cell (or the indicator name) to see the exact rule behind it.
Day Score & sub-scores
Statistical fingerprint & regime detail
Conditional historical analysis
Customize analysis (advanced)
Indicative levels generated algorithmically. Not financial advice.
Risk Profile
Loading risk profile…
Price Chart
Averages
Trend
Price
Levels
Draw
GBp232.00 +9.00 (+4.04%)
Loading historical data…
Volume Profile
Loading…
Liquidity & share structure
Average Volume
515.8K
Beta
0.90
Float Shares
113.69M
Free Float %
78.9%
Price Performance
1D5D1M3M6M YTD1Y3Y5Y10YMax
+2.02% +2.32% +6.11% -6.71% -21.25% -16.77% -8.85% -26.65% -59.12% +26.36% +26.36%
Rolling Volatility
Loading…
Drawdown
Loading…
Relative Strength
Loading…
Monthly Returns Heatmap
From To
Loading…
Annual Monthly Returns
Loading…
Daily Returns Distribution
vs.
Loading histogram data…

Revenue flow

Revenue by geography

Revenue by segment

From To

Revenue composition

From To

By product

By geography

Financial Statements

Income Statement

Balance Sheet

Cash Flow Statement

Key Metrics

Financial Ratios

Employees

Financial Growth (CAGR)

Market Data

Price Targets & DCF
Current price
232.00
DCF (Unlevered) 405.37 +74.7%
DCF (Levered) 543.40 +134.2%

DCF figures are point estimates: small changes in growth or discount-rate assumptions move them materially. Read them as a reference, not a precise target.

Ratings Trend (MoM) 100% Bullish
Rating 2026-05 Change
Strong Buy 2 0
Buy 7 -1
Hold 0 0
Sell 0 0
Strong Sell 0 0
Quality scores
Altman Z-Score
8.05
Safe zone
Piotroski F-Score
6 / 9
Average
MOAT Score
6 / 10
Developing
Composite Rating
A-
Overall Score
4 / 5
High
DCF Score
4 / 5
High
ROE Score
3 / 5
Medium
ROA Score
5 / 5
High
D/E Score
4 / 5
High
P/E Score
2 / 5
Medium
P/Book Score
3 / 5
Medium
Operational MOAT
✗ Below peers
  • Revenue growth Electronic Gaming & Multimedia: +4.1%
    -0.4% Q4'25: +4.7% (vs Q4'23)
  • EPS growth Electronic Gaming & Multimedia: +20.0%
    +35.7% Q4'25: +269.2% (vs Q4'23)
  • FCF margin FCF growth · Electronic Gaming & Multimedia: +41.4%
    +9.9% Q4'25: +27.5% (vs Q4'23)
  • EBIT margin Electronic Gaming & Multimedia: +10.3%
    +20.8% Q4'25: +16.9% (vs Q4'23)
  • ROIC Electronic Gaming & Multimedia: +6.6%
    +10.6% Q4'25: +19.5% (vs Q4'23)
  • Share dilution Electronic Gaming & Multimedia: +0.0%
    +0.3% Q4'25: +0.6% (vs Q4'23)
  • Debt / EBITDA Net debt/EBITDA · Electronic Gaming & Multimedia: -1.53×
    0.06× Q4'25: 0.03× (vs Q4'23)
Valuation Multiples From To
Price Forecast (3Y) From To
Model
Adjust
P/E
Theoretical Return — If Invested Today

* These projections are based on analyst consensus estimates and user-defined valuation multiples. This table is for informational purposes only and does not constitute a recommendation to buy or sell any security. Past performance is not indicative of future results.

DCF Interactive Model (UFCF)
Projection years:
Market assumptions
WACC components (optional)
Ke (Cost of Equity) = Rf + β (0.87) × ERP
WACC = 99% × Ke + 1% × Kd (37.5%) × (1−t)

Modifying these values recalculates WACC automatically.

Business assumptions
Intrinsic value (base): 405.37 Current price: 232.00
Enterprise Value: Equity Value: Terminal Value: TV as % of EV:

Base values reflect the latest available data for this company and market conditions.

Consensus Estimates
Metric Dec 2023
actual
Dec 2024
actual
Dec 2025
actual
Dec 2026
8 Rev. Ana.
9 EPS Ana.
Dec 2027
8 Rev. Ana.
9 EPS Ana.
Dec 2028
5 Rev. Ana.
4 EPS Ana.
Dec 2029
2 Rev. Ana.
3 EPS Ana.
Revenue
159.13M
est: 148.06M (+7.5%)
166.62M
est: 163.78M (+1.7%)
166.00M
est: 166.92M (-0.6%)
175.60M
171.56M – 183.55M
+5.2% YoY
182.27M
176.91M – 198.75M
+3.8% YoY
186.33M
185.70M – 186.95M
+2.2% YoY
165.99M
161.63M – 177.32M
-10.9% YoY
EBITDA
36.30M
est: 43.45M (-16.5%)
40.81M
est: 43.63M (-6.5%)
34.46M
est: 44.46M (-22.5%)
46.78M
45.70M – 48.90M
+5.2% YoY
48.55M
47.13M – 52.94M
+3.8% YoY
49.63M
49.47M – 49.80M
+2.2% YoY
44.22M
43.06M – 47.24M
-10.9% YoY
EBIT
28.21M
est: 37.19M (-24.1%)
33.25M
est: 37.56M (-11.5%)
34.46M
est: 38.28M (-10.0%)
40.27M
39.34M – 42.10M
+5.2% YoY
41.80M
40.57M – 45.58M
+3.8% YoY
42.73M
42.59M – 42.88M
+2.2% YoY
38.07M
37.07M – 40.67M
-10.9% YoY
Net Income
-3.75M
est: 20.77M (-118.0%)
20.19M
est: 32.50M (-37.9%)
27.24M
est: 37.66M (-27.7%)
39.34M
38.11M – 40.57M
+4.5% YoY
42.80M
38.85M – 46.75M
+8.8% YoY
43.20M
40.61M – 45.78M
+0.9% YoY
43.12M
41.64M – 46.94M
-0.2% YoY
SGA
26.59M
est: 24.95M (+6.6%)
41.00M
est: 28.33M (+44.7%)
25.90M
est: 28.87M (-10.3%)
30.37M
29.67M – 31.75M
+5.2% YoY
31.53M
30.60M – 34.38M
+3.8% YoY
32.23M
32.12M – 32.34M
+2.2% YoY
28.71M
27.96M – 30.67M
-10.9% YoY
EPS
-0.03
est: 0.14 (-118.1%)
0.14
est: 0.22 (-37.7%)
0.19
est: 0.26 (-27.1%)
0.27
0.26 – 0.28
+3.8% YoY
0.29
0.27 – 0.32
+5.8% YoY
0.29
0.28 – 0.32
+1.5% YoY
0.30
0.29 – 0.32
+2.5% YoY
Historical Ratings (3M)
Date Rating Overall DCF ROE ROA D/E P/E P/B
2026-05-29 A- 4/5 4/5 3/5 5/5 4/5 2/5 3/5
2026-05-28 A- 4/5 4/5 3/5 5/5 4/5 2/5 3/5
2026-05-27 A- 4/5 4/5 3/5 5/5 4/5 2/5 3/5
2026-05-26 A- 4/5 4/5 3/5 5/5 4/5 2/5 3/5
2026-05-22 A- 4/5 4/5 3/5 5/5 4/5 2/5 3/5
2026-05-21 A- 4/5 4/5 3/5 5/5 4/5 2/5 3/5
2026-05-20 A- 4/5 4/5 3/5 5/5 4/5 2/5 3/5
2026-05-19 A- 4/5 4/5 3/5 5/5 4/5 2/5 3/5
2026-05-18 A- 4/5 4/5 3/5 5/5 4/5 2/5 3/5
2026-05-15 A- 4/5 4/5 3/5 5/5 4/5 2/5 3/5
2026-05-14 A+ 5/5 5/5 4/5 5/5 4/5 3/5 4/5
2026-05-13 A+ 5/5 5/5 4/5 5/5 4/5 3/5 4/5
2026-05-12 A+ 5/5 5/5 4/5 5/5 4/5 3/5 4/5
2026-05-11 A+ 5/5 5/5 4/5 5/5 4/5 3/5 4/5
2026-05-08 A+ 4/5 5/5 4/5 4/5 4/5 3/5 4/5
2026-05-07 A+ 4/5 5/5 4/5 4/5 4/5 3/5 4/5
2026-05-06 A+ 4/5 5/5 4/5 4/5 4/5 3/5 4/5
2026-05-05 A+ 4/5 5/5 4/5 4/5 4/5 3/5 4/5
2026-05-01 A 4/5 5/5 3/5 4/5 4/5 3/5 4/5
2026-04-30 A 4/5 5/5 3/5 4/5 4/5 3/5 4/5
2026-04-29 A 4/5 5/5 3/5 4/5 4/5 3/5 4/5
2026-04-28 A 4/5 5/5 3/5 4/5 4/5 3/5 4/5
2026-04-27 A 4/5 5/5 3/5 4/5 3/5 3/5 4/5
2026-04-24 A 4/5 5/5 3/5 4/5 3/5 3/5 4/5
2026-04-23 A 4/5 5/5 3/5 4/5 3/5 3/5 4/5
2026-04-22 A 4/5 5/5 3/5 4/5 3/5 3/5 4/5
2026-04-21 A 4/5 5/5 3/5 4/5 3/5 3/5 4/5
2026-04-20 A 4/5 5/5 3/5 4/5 3/5 3/5 4/5
2026-04-17 A 4/5 5/5 3/5 4/5 3/5 3/5 4/5
2026-04-16 A 4/5 5/5 3/5 4/5 3/5 3/5 4/5

Owner Earnings

Owner's Earnings (history) From To
Owner alignment
Owner's Earnings TTM
95.23M
OE per share TTM
0.66
Owner's Yield
23.49%
Maintenance CapEx ratio
0.25%
Maint CapEx / Avg PPE
2.9%

Ownership Overview

Ownership breakdown

Ownership breakdown not available.

At a glance
Institutional holders
Total invested
Insider transactions (90d)
0
Beneficial owners (>5%)
0
Beneficial owners (>5%)

No beneficial ownership filings recorded.

Institutional Activity (13F)

Institutional ownership trend

Institutional history not available.

Top institutional holders

Top holders not available.

ETF Ownership

Top ETFs holding this stock Held by 5 ETFs in our universe
# ETF Weight Est. AUM exposure TER
1 Roundhill Video Games ETF NERD 0.47% 68.7K 0.50%
2 WisdomTree Europe SmallCap Dividend UCITS ETF Acc DFEA.L 0.05% 50.1K 0.38%
3 WisdomTree Europe SmallCap Dividend UCITS ETF WTES.DE 0.05% 50.1K 0.38%
4 WisdomTree Dynamic International SmallCap Equity ETF DDLS 0.03% 142.5K 0.48%
5 WisdomTree International SmallCap Dividend Fund DLS 0.03% 337.8K 0.58%

Insider Activity

Insider Activity — Latest Quarter

No insider activity available.

Insider buys vs sells (history)

Insider history not available.

Recent insider transactions

No recent insider transactions.

Executive team

Top executives
EBIT / Employee
100.2K
Shares Outstanding
144.08M

Executive compensation

Executive compensation (annual)

Executive compensation not available.

CEO compensation breakdown

No CEO compensation history available.

Proxy statements

Proxy statements (DEF 14A)

No proxy statements available for this company yet.

Recent SEC filings

Recent SEC filings

No SEC filings available for this company yet.

Executive team

NameTitleCompensationGender
Mikkel Weider Group Chief Executive Officer & Director 698.0K male
Rashid Ismail Varachia Group Chief Financial Officer, Chief Operating Officer & Director 631.0K male
James Targett Group Investor Relations Director
Julia Pfiffer Chief Executive Officer of Astragon
Lowri Eastgate Group People & Culture Director
Parisa Foster Chief Commercial Officer of Story Toys female
Richard Douglas Almond Company Secretary male
Andrew MacDonald Group General Counsel
Tim Schmitz Chief Executive Officer of Astragon male
Emmet O'Neill Chief Executive Officer of StorysToys male
ESG Score History

No data available for this company.

Senate Trading Activity

No Senate trading activity found for this company.

House Trading Activity

No House trading activity found for this company.

Market share among peers
Peer comparison — filtered group (TTM)
Your opinion

Share your view on this stock and instantly see how the community has voted over the last 6 months.

These are community opinions and do not constitute buy or sell advice to act on. The results shown are based on aggregated opinions and are not an investment recommendation, nor do they intend to influence any investment decision.

Dividend yield history

Dividend history

Earnings history

Earnings reports

Stock splits