Subscribe

Gaming Realms plc (PSDMF)

USD0.42 +0.00 (+0.00%)
GB OTC Consumer Cyclical Gambling, Resorts & Casinos
Address Two Valentine Place SE1 8QH
London, GB
CEO Mark Kevin Segal
IPO 2010-04-26
ISIN GB00BBHXD542

Explore sections of this company profile

Also trades on London Stock Exchange · GMR.L (GBp) Other OTC · PSDMF (USD)
Description

Gaming Realms plc is a company that creates, distributes, and grants licenses for mobile-based digital games. Its operations extend across the United Kingdom, the United States, the Isle of Man, Malta, and numerous other global territories. The firm is structured around two core business divisions: Licensing and Social Publishing. The Licensing division is dedicated to allowing external partners to utilize its brands and gaming content. Meanwhile, the Social Publishing division offers free-to-play games supported by in-app purchases. Gaming Realms plc also provides marketing support services. Its product offerings encompass a variety of interactive entertainment, including its signature Slingo games, as well as bingo, slot machines, and other casual game types. Established in 2001, Gaming Realms plc is headquartered in London, United Kingdom.

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
USD0.42 +0.00 (+0.00%)
Loading historical data…
Volume Profile
Loading…
Liquidity & share structure
Average Volume
78
Beta
0.53
Float Shares
223.14M
Free Float %
81.5%
Price Performance
1D5D1M3M6M YTD1Y3Y5Y10YMax
+0.00% +0.00% +0.00% +13.51% -35.38% -22.22% -35.38% +10.85% -11.77% +31.25% -38.24%
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
0.42
DCF (Unlevered) 1.44 +242.7%
DCF (Levered) 1.69 +301.5%

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.

Quality scores
Altman Z-Score
13.12
Safe zone
Piotroski F-Score
5 / 9
Average
MOAT Score
6 / 10
Developing
Operational MOAT
✗ Below peers
  • Revenue growth Gambling, Resorts & Casinos: +5.3%
    +10.2% Q4'25: +29.5% (vs Q4'23)
  • EPS growth Gambling, Resorts & Casinos: +9.4%
    -33.5% Q4'25: -0.9% (vs Q4'23)
  • FCF margin FCF growth · Gambling, Resorts & Casinos: +17.3%
    +37.2% Q4'25: +38.0% (vs Q4'23)
  • EBIT margin Gambling, Resorts & Casinos: +17.5%
    +26.1% Q4'25: +27.3% (vs Q4'23)
  • ROIC Gambling, Resorts & Casinos: +8.0%
    +25.0% Q4'25: +54.8% (vs Q4'23)
  • Share dilution Gambling, Resorts & Casinos: +0.3%
    +1.0% Q4'25: -1.5% (vs Q4'23)
  • Debt / EBITDA Net debt/EBITDA · Gambling, Resorts & Casinos: 0.94×
    0.06× Q4'25: 0.02× (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 (0.49) × ERP
WACC = 99% × Ke + 1% × Kd (18.4%) × (1−t)

Modifying these values recalculates WACC automatically.

Business assumptions
Intrinsic value (base): 1.44 Current price: 0.42
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 2015
actual
Dec 2016
actual
Dec 2017
actual
Dec 2018
actual
Dec 2019
actual
Dec 2020
actual
Dec 2021
actual
Dec 2022
actual
Dec 2023
actual
Dec 2024
actual
Dec 2025
actual
Dec 2026
3 Rev. Ana.
1 EPS Ana.
Dec 2027
3 Rev. Ana.
1 EPS Ana.
Dec 2028
1 Rev. Ana.
1 EPS Ana.
Revenue
21.21M
est: 31.62M (-32.9%)
33.96M
est: 44.32M (-23.4%)
30.32M
est: 42.75M (-29.1%)
6.17M
est: 23.57M (-73.8%)
6.88M
est: 8.88M (-22.5%)
11.40M
est: 15.31M (-25.5%)
14.80M
est: 19.57M (-24.4%)
18.65M
est: 22.41M (-16.8%)
23.42M
est: 29.32M (-20.1%)
28.47M
est: 28.49M (-0.1%)
31.37M
est: 31.43M (-0.2%)
31.37M
30.68M – 32.07M
-0.2% YoY
33.13M
32.16M – 34.18M
+5.6% YoY
35.41M
34.49M – 36.36M
+6.9% YoY
EBITDA
-5.23M
est: 11.17M (-146.8%)
-3.97M
est: 15.66M (-125.3%)
-2.78M
est: 15.11M (-118.4%)
-2.00M
est: 8.33M (-124.0%)
-952.7K
est: 3.14M (-130.4%)
1.98M
est: 5.41M (-63.4%)
4.90M
est: 6.92M (-29.1%)
7.74M
est: 7.92M (-2.4%)
9.35M
est: 10.36M (-9.8%)
12.76M
est: 14.58M (-12.5%)
13.18M
est: 16.09M (-18.1%)
16.06M
15.70M – 16.41M
-0.2% YoY
16.96M
16.46M – 17.49M
+5.6% YoY
18.12M
17.66M – 18.61M
+6.9% YoY
EBIT
-7.76M
est: 4.68M (-265.8%)
-7.78M
est: 6.56M (-218.6%)
-7.89M
est: 6.33M (-224.7%)
-5.68M
est: 3.49M (-262.9%)
-4.14M
est: 1.31M (-415.2%)
-1.06M
est: 2.27M (-146.6%)
1.62M
est: 2.90M (-44.0%)
3.81M
est: 3.32M (+14.7%)
5.21M
est: 4.34M (+20.1%)
8.43M
est: 12.06M (-30.1%)
8.19M
est: 13.30M (-38.4%)
13.28M
12.98M – 13.57M
-0.2% YoY
14.02M
13.61M – 14.47M
+5.6% YoY
14.99M
14.60M – 15.39M
+6.9% YoY
Net Income
-7.44M
est: -5.84M (-27.4%)
-6.69M
est: -1.60M (-318.6%)
-8.23M
est: -942.6K (-772.7%)
946.8K
est: -4.72M (+120.0%)
-5.42M
est: -2.21M (-145.2%)
-1.53M
est: 618.8K (-347.9%)
1.26M
est: 1.83M (-31.4%)
3.61M
est: 3.46M (+4.5%)
5.93M
est: 5.59M (+6.0%)
8.84M
est: 8.02M (+10.3%)
5.95M
est: 6.74M (-11.8%)
6.54M
6.32M – 6.77M
-3.0% YoY
7.19M
6.95M – 7.44M
+9.9% YoY
8.37M
8.09M – 8.66M
+16.4% YoY
SGA
19.59M
est: 13.47M (+45.4%)
25.64M
est: 18.89M (+35.7%)
20.96M
est: 18.22M (+15.0%)
5.54M
est: 10.05M (-44.9%)
5.96M
est: 3.78M (+57.5%)
6.33M
est: 6.52M (-3.0%)
6.79M
est: 8.34M (-18.6%)
7.08M
est: 9.55M (-25.9%)
8.70M
est: 12.50M (-30.4%)
10.43M
est: 11.14M (-6.4%)
11.87M
est: 12.29M (-3.4%)
12.26M
11.99M – 12.54M
-0.2% YoY
12.95M
12.57M – 13.36M
+5.6% YoY
13.84M
13.48M – 14.21M
+6.9% YoY
EPS
-0.03
est: -0.02 (-82.0%)
-0.03
est: -0.01 (-392.0%)
-0.03
est: 0.00 (-867.6%)
0.00
est: -0.02 (+121.5%)
-0.02
est: -0.01 (-127.3%)
-0.01
est: 0.00 (-368.9%)
0.00
est: 0.01 (-26.1%)
0.01
est: 0.01 (+10.5%)
0.02
est: 0.02 (+11.4%)
0.03
est: 0.03 (+16.5%)
0.02
est: 0.02 (-6.8%)
0.02
0.02 – 0.02
-3.0% YoY
0.02
0.02 – 0.02
+9.9% YoY
0.03
0.03 – 0.03
+16.4% YoY
Historical Ratings (3M)
Date Rating Overall DCF ROE ROA D/E P/E P/B
2026-05-21 A- 4/5 4/5 4/5 5/5 4/5 2/5 2/5
2026-05-05 A- 4/5 4/5 4/5 5/5 3/5 3/5 2/5
2026-05-04 A- 4/5 4/5 4/5 5/5 3/5 3/5 2/5
2026-04-20 A- 4/5 4/5 4/5 5/5 2/5 3/5 2/5

Owner Earnings

Owner's Earnings (history) From To
Owner alignment
Owner's Earnings TTM
27.33M
OE per share TTM
0.09
Owner's Yield
21.92%
Maintenance CapEx ratio
3.19%
Maint CapEx / Avg PPE
3.7%

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

This company is not held by any ETF in our universe.

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
105.0K
Shares Outstanding
273.66M

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
Mark Kevin Segal Chief Executive Officer, Secretary & Director 793.0K male
Michael Buckley Co-Founder & Executive Chairman 603.7K male
Geoffrey Robert Green Chief Financial Officer & Director 382.2K
Gareth Scott Chief Commercial Officer 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 history

Earnings history

Earnings reports

Stock splits