Embracer Group - Public Comps and Valuation Multiples

Embracer Group Overview

About Embracer Group

Embracer Group AB is a parent company of businesses led by entrepreneurs in PC, console, mobile, and board games and other related media. The Group has an extensive catalog of several owned or controlled franchises and has a presence in various regions through its operative groups namely THQ Nordic, Plaion, Coffee Stain, Amplifier Game Invest, and others. Its operating segments are; PC/Console Games, Mobile Games, Tabletop Games, and Entertainment & Services. The company generates key revenue from the development and publishing of games for PC, Console, and Mobiles. Geographically, it derives maximum revenue from the United States of America and the rest from Europe (excluding Sweden), Sweden, and other regions.

Founded

1999

HQ

Employees

11.5K+

Website

embracer.com

Sectors

Gaming - Console & PC
Gaming - Mobile

Financials

LTM Revenue $2.5B

LTM EBITDA $981M

EV

$2.2B

Valuation Multiples

Multiples.vc

Valuation Multiples for 12K+ Public Comps

Benchmark forward-looking revenue and EBITDA valuation multiples across generative AI, climate tech, semiconductors, online marketplaces, vertical SaaS and 220 more verticals.

Browse Valuation Multiples

Embracer Group Financials

Embracer Group has a last 12-month revenue (LTM) of $2.5B and a last 12-month EBITDA of $981M.

In the most recent fiscal year, Embracer Group achieved revenue of $2.3B and an EBITDA of $1.3B.

Embracer Group expects next 12-month revenue of XXX and NTM EBITDA of XXX

See Embracer Group valuation multiples based on analyst estimates

Embracer Group P&L

	LTM	NTM	Last FY	FY 2025	FY 2026	FY 2027
Revenue	$2.5B	XXX	$2.3B	XXX	XXX	XXX
Gross Profit	$1.6B	XXX	$1.9B	XXX	XXX	XXX
Gross Margin	63%	XXX	82%	XXX	XXX	XXX
EBITDA	$981M	XXX	$1.3B	XXX	XXX	XXX
EBITDA Margin	39%	XXX	56%	XXX	XXX	XXX
EBIT	$416M	XXX	$365M	XXX	XXX	XXX
EBIT Margin	17%	XXX	16%	XXX	XXX	XXX
Net Profit	$227M	XXX	$615M	XXX	XXX	XXX
Net Margin	9%	XXX	27%	XXX	XXX	XXX
Net Debt	XXX	XXX	n/a	XXX	XXX	XXX

Financial data powered by Morningstar, Inc.

Embracer Group Stock Performance

As of May 30, 2025, Embracer Group's stock price is SEK 117 (or $12).

Embracer Group has current market cap of SEK 26.3B (or $2.7B), and EV of SEK 21.5B (or $2.2B).

See Embracer Group trading valuation data

Embracer Group Stock Data

EV	Market Cap	Price 1D	Price 1M	Price 3M	Price 12M	EPS
$2.2B	$2.7B	XXX	XXX	XXX	XXX	$0.73

Benchmark Trading Valuation Multiples by Industry

Sign up to access valuation multiples like growth-adjusted P/E, next 12-month EV/Revenue, EBITDA multiples by industry and many more

Start Free Trial

Embracer Group Valuation Multiples

As of May 30, 2025, Embracer Group has market cap of $2.7B and EV of $2.2B.

Embracer Group's trades at 0.8x EV/Revenue multiple, and 2.0x EV/EBITDA.

Equity research analysts estimate Embracer Group's 2025E EV/Revenue multiple at XXX and 2025E EV/EBITDA multiple at XXX

Embracer Group has a P/E ratio of 12.0x.

See valuation multiples for Embracer Group and 12K+ public comps

Embracer Group Financial Valuation Multiples

	LTM	NTM	Last FY	FY 2025	FY 2026	FY 2027
Market cap (current)	$2.7B	XXX	$2.7B	XXX	XXX	XXX
EV (current)	$2.2B	XXX	$2.2B	XXX	XXX	XXX
EV/Revenue	0.9x	XXX	0.8x	XXX	XXX	XXX
EV/EBITDA	2.3x	XXX	2.0x	XXX	XXX	XXX
EV/EBIT	5.3x	XXX	-27.1x	XXX	XXX	XXX
EV/Gross Profit	1.4x	XXX	n/a	XXX	XXX	XXX
P/E	12.0x	XXX	-364.8x	XXX	XXX	XXX
EV/FCF	2.2x	XXX	-379.2x	XXX	XXX	XXX

Valuation data powered by FactSet, Inc. and Morningstar, Inc.

Get Embracer Group Valuation Multiples

Access all public comps and forward-looking valuation multiples like EV/Revenue in 2025, based on equity research analyst estimates.

Start Free Trial

Embracer Group Margins & Growth Rates

Embracer Group's last 12 month revenue growth is -15%

Embracer Group's revenue per employee in the last FY averaged $0.2M, while opex per employee averaged $0.1M for the same period.

Embracer Group's rule of 40 is 24% (metric relevant for SaaS companies only, counted as combined revenue growth rate and EBITDA margin).

Embracer Group's rule of X is 2% (created by Bessemer, rule of X is another metric relevant for SaaS companies only, ~1.5x stronger vs. the traditional Rule of 40, counted as revenue growth rate multiplied by 2.5 plus EBITDA margin).

See operational valuation multiples for Embracer Group and other 12K+ public comps

Embracer Group Operational Valuation Multiples

	LTM	NTM	Last FY	FY 2025	FY 2026	FY 2027
Revenue Growth	-15%	XXX	-12%	XXX	XXX	XXX
EBITDA Margin	39%	XXX	39%	XXX	XXX	XXX
EBITDA Growth	-38%	XXX	-21%	XXX	XXX	XXX
Rule of 40	24%	XXX	24%	XXX	XXX	XXX
Bessemer Rule of X	XXX	XXX	2%	XXX	XXX	XXX
Revenue per Employee	XXX	XXX	$0.2M	XXX	XXX	XXX
Opex per Employee	XXX	XXX	$0.1M	XXX	XXX	XXX
S&M Expenses to Revenue	XXX	XXX	n/a	XXX	XXX	XXX
G&A Expenses to Revenue	XXX	XXX	n/a	XXX	XXX	XXX
R&D Expenses to Revenue	XXX	XXX	n/a	XXX	XXX	XXX
Opex to Revenue	XXX	XXX	66%	XXX	XXX	XXX

Valuation data powered by FactSet, Inc. and Morningstar, Inc.

Valuation Multiples Across 220+ Verticals

Benchmark public comps and private revenue and EBITDA valuation multiples across GRC software, cloud infrastructure, DevOps, online marketplaces and so much more!

Digital Therapeutics

Pharma Analytics

Private Equity

ERP Software

Developer Tools

Consumer SaaS

Streaming Platforms

Explore Valuation Multiples by Industry

Start Free Trial