DarkIris Inc. Class A Ordinary Shares (DKI) Valuation — DCF, Graham & Comparables

DarkIris Inc. Class A Ordinary Shares (DKI) — Price $2.63 TechnologyElectronic Gaming & Multimedia — NASDAQ

Latest reported results:

Valuation dashboard for DarkIris Inc. Class A Ordinary Shares (DKI) with P/E N/A, P/B 4.51, EV/EBITDA -23.42 and dividend yield 0.00%. DCF, Graham Number and Earnings Power Value models plus sector comparison against other Technology companies.

Darkiris Inc., operating through its subsidiaries, is primarily engaged in the comprehensive development, publishing, marketing, and distribution of mobile games across various platforms. Its market footprint spans Hong Kong, Taiwan, Southeast Asia, North America, and the Middle East. The company internally handles all aspects of game creation, including design, programming, and graphic development.

Analysis Summary

Trailing-twelve-month margins: gross margin 26.0%, operating margin -106.5%, net margin -105.9%.

At the current price of $2.63, DKI has negative trailing earnings (P/E not meaningful) and an ROE of -127.17%. Market capitalisation stands at $3M.

Balance sheet quality for DKI: current ratio of 2.9. A debt-to-equity below 1.0 typically signals conservative capital structure, while a current ratio above 1.5 indicates comfortable short-term liquidity.

Valuation Ratios

Price / Book4.51
EV / EBITDA-23.42
Dividend Yield0.00%

Valuation Models

DCF Fair Value$-1.67
vs Current Price-163.3%

Peer Comparison

SymbolCompanyMarket CapP/EP/BROE
DKIDarkIris Inc. Class A Ordinary Shares$3M4.51-127.2%
0R1E.LNintendo Co., Ltd.$9.4T19.493.1616.3%
KNM.LKONAMI Group Corporation$2.8T25.504.9620.5%
NTESNetEase, Inc.$75.2B15.803.0720.0%
EAElectronic Arts Inc.$52.9B48.437.4616.7%
TTWOTake-Two Interactive Software, Inc.$39.6B11.31-9.1%
0LCX.LTake-Two Interactive Software, Inc.$39.6B10.12-8.5%
RBLXRoblox Corporation$33.9B251.69-288.8%

Price

Price$2.63
Market Cap$3M
ExchangeNASDAQ
CountryHK

Profitability

Return on Equity-127.17%
Return on Invested Capital-126.50%
Return on Assets-102.12%
Gross Margin25.98%
Operating Margin-106.52%
Net Margin-105.89%

Related companies: BBGI · CPOP · DRCT · FTRK · KRKR · PCLA · SEGG

Explore sector: Technology · Electronic Gaming & Multimedia

More sections of DKI: Overview · Financials · Statistics · Estimates · Technical · Ownership · News · Events

Discover more: Radar — undervalued stock signals · Investment Academy — learn to analyze stocks