Switch theme
Sign up to access all valuation multiples
Trophy Games Development AS is a Denmark-based company that develops and publishes mobile and pc games. Its game studio provides endless entertainment and challenging gameplay for all players. The company offers games for mobile, Steam, and browser.
2006
44
LTM Revenue n/a
LTM EBITDA n/a
$23.4M
Benchmark forward-looking revenue and EBITDA valuation multiples across generative AI, climate tech, semiconductors, online marketplaces, vertical SaaS and 220 more verticals.
Trophy Games has a last 12-month revenue of n/a and a last 12-month EBITDA of n/a.
In the most recent fiscal year, Trophy Games achieved revenue of $13.0M and an EBITDA of $3.6M.
Trophy Games expects next 12-month revenue of XXX and NTM EBITDA of XXX
See Trophy Games valuation multiples based on analyst estimates| FY 2023 | FY 2024 | FY 2025 | LTM | NTM | |
|---|---|---|---|---|---|
| Revenue | $7.8M | $13.0M | XXX | XXX | XXX |
| Gross Profit | $2.5M | $4.4M | XXX | XXX | XXX |
| Gross Margin | 31% | 34% | XXX | XXX | XXX |
| EBITDA | $1.6M | $3.6M | XXX | XXX | XXX |
| EBITDA Margin | 20% | 28% | XXX | XXX | XXX |
| Net Profit | -$1.8M | $0.4M | XXX | XXX | XXX |
| Net Margin | -23% | 3% | XXX | XXX | XXX |
| Net Debt | n/a | n/a | XXX | XXX | XXX |
Financial data powered by Morningstar, Inc.
As of April 18, 2025, Trophy Games's stock price is DKK 7 (or $1).
Trophy Games has current market cap of DKK 188M (or $27.1M), and EV of DKK 163M (or $23.4M).
See Trophy Games trading valuation data| EV | Market Cap | Price 1D | Price 1M | Price 3M | Price 12M | EPS |
|---|---|---|---|---|---|---|
| $23.4M | $27.1M | XXX | XXX | XXX | XXX | n/a |
Sign up to access valuation multiples like growth-adjusted P/E, next 12-month EV/Revenue, EBITDA multiples by industry and many more
Sign UpAs of April 18, 2025, Trophy Games has market cap of $27.1M and EV of $23.4M.
Trophy Games's trades at n/a LTM EV/Revenue multiple, and n/a LTM EBITDA.
Analysts estimate Trophy Games's 2025E EV/Revenue multiple at XXX and 2025E EV/EBITDA multiple at XXX
See valuation multiples for Trophy Games and 10K+ public comps| FY 2024 | FY 2025E | FY 2026E | FY 2027E | |
|---|---|---|---|---|
| EV | $23.4M | XXX | XXX | XXX |
| EV/Revenue | 1.8x | XXX | XXX | XXX |
| EV/EBITDA | 6.5x | XXX | XXX | XXX |
| P/E | 26.5x | XXX | XXX | XXX |
| P/E/Growth | n/a | XXX | XXX | XXX |
| EV/FCF | 94.2x | XXX | XXX | XXX |
Valuation data powered by FactSet, Inc. and Morningstar, Inc.
Access all public comps and forward-looking valuation multiples like EV/Revenue in 2025, based on equity research analyst estimates.
Sign UpTrophy Games's NTM/LTM revenue growth is n/a
Trophy Games's revenue per employee for the last fiscal year averaged $0.3M, while opex per employee averaged $0.1M for the same period.
Over next 12 months, Trophy Games's ratio of sales and marketing spend to revenue is estimated to be XXX , while its R&D spend to revenue to be XXX .
Analysts estimate Trophy Games's 2025E EV/Revenue multiple at XXX and 2025E EV/EBITDA multiple at XXX
See operational valuation multiples for Trophy Games and other 10K+ public comps| FY 2024 | NTM | FY 2025E | FY 2026E | FY 2027E | |
|---|---|---|---|---|---|
| Revenue Growth | 65% | XXX | XXX | XXX | XXX |
| EBITDA Margin | 28% | XXX | XXX | XXX | XXX |
| EBITDA Growth | 125% | XXX | XXX | XXX | XXX |
| Rule of 40 (SaaS-only) | n/a | XXX | XXX | XXX | XXX |
| Revenue per Employee | $0.3M | XXX | XXX | XXX | XXX |
| Opex per Employee | $0.1M | XXX | XXX | XXX | XXX |
| S&M Expenses to Revenue | n/a | XXX | XXX | XXX | XXX |
| G&A Expenses to Revenue | n/a | XXX | XXX | XXX | XXX |
| R&D Expenses to Revenue | n/a | XXX | XXX | XXX | XXX |
| Opex to Revenue | 43% | XXX | XXX | XXX | XXX |
Valuation data powered by FactSet, Inc. and Morningstar, Inc.
Benchmark public comps and private revenue and EBITDA valuation multiples across GRC software, cloud infrastructure, DevOps, online marketplaces and so much more!
| EV/Revenue | EV/EBITDA | |||||
|---|---|---|---|---|---|---|
| 2025E | 2026E | 2027E | 2025E | 2026E | 2027E | |
| Azerion Group | XXX | XXX | XXX | XXX | XXX | XXX |
| PlaySide Studios | XXX | XXX | XXX | XXX | XXX | XXX |
| OnMobile | XXX | XXX | XXX | XXX | XXX | XXX |
| Nazara Technologies | XXX | XXX | XXX | XXX | XXX | XXX |
| CMGE Technology Group | XXX | XXX | XXX | XXX | XXX | XXX |
| XXXXXXXX | XXX | XXX | XXX | XXX | XXX | XXX |
| XXXXXXXX | XXX | XXX | XXX | XXX | XXX | XXX |
Valuation data powered by FactSet, Inc.
Trophy Games acquired XXX companies to date.
Last acquisition by Trophy Games was XXXXXXXX, XXXXX XXXXX XXXXXX . Trophy Games acquired XXXXXXXX for XXX (EV/Revenue multiple of XXX ).
See M&A valuation multiples| Acquired Company | EV | EV/Revenue | EV/EBITDA |
|---|---|---|---|
| XXXXXXXXX | XXX | XXX | XXX |
| XXXXXXXXX | XXX | XXX | XXX |
| XXXXXXXXX | XXX | XXX | XXX |
| XXXXXXXXX | XXX | XXX | XXX |
| XXXXXXXXX | XXX | XXX | XXX |
Sign up to see revenue and EBITDA valuation multiples for 60K+ M&A deals.
Sign Up| When was Trophy Games founded? | Trophy Games was founded in 2006. |
| Where is Trophy Games headquartered? | Trophy Games is headquartered in Denmark. |
| How many employees does Trophy Games have? | As of today, Trophy Games has 44 employees. |
| Is Trophy Games publicy listed? | Yes, Trophy Games is a public company listed on CSE. |
| What is the stock symbol of Trophy Games? | Trophy Games trades under TGAMES ticker. |
| When did Trophy Games go public? | Trophy Games went public in 2021. |
| Who are competitors of Trophy Games? | Similar companies to Trophy Games include e.g. Azerion Group, PlaySide Studios, OnMobile, Nazara Technologies. |
| What is the current market cap of Trophy Games? | Trophy Games's current market cap is $27.1M |
| What is the current revenue growth of Trophy Games? | Trophy Games revenue growth between 2023 and 2024 was 65%. |
| Is Trophy Games profitable? | Yes, Trophy Games is EBITDA-positive (as of the last 12 months). |
Get access to always up-to-date, precisely categorized 70K+ public and private valuation multiples, across tech and beyond.
