Focused on building reliable datasets, financial models, and research tools for value-minded investors. Committed to turning complex data into practical guidance for value-investing and long-term wealth.
Dr. Charlie Tian is the founder and CEO of GuruFocus.com, a leading global investment research platform established in 2004. With a Ph.D. in physics, Dr. Tian transitioned from science to finance, applying a data-driven, disciplined approach to value investing.
Everplay GroupFRA:2EC +18.57%75 Intrinsic Value: Projected FCF is €3.08 as of Sep. 21, 2026. GuruFocus rates FRA:2EC with a GF Score™ of 75/100 and a GF Value™ of €3.25 (Significantly Overvalued). The stock has 5 warning signs investors should review. Among 328 Interactive Media companies, Everplay Group ranks worse than 68.9% on this metric.
Since the intrinsic value calculations based on Discounted Cash Flow Intrinsic Value: DCF (FCF Based), or Discounted Earnings Intrinsic Value: DCF (Earnings Based) cannot be applied to companies without consistent revenue and earnings, GuruFocus developed a valuation model based on normalized Free Cash Flow and Book Value of the company. The details of how we calculate the intrinsic value of stocks are described in detail here.
As of today (2026-09-21), Everplay Group's Intrinsic Value: Projected FCF is €3.08. The stock price of Everplay Group is €4.98. Therefore, Everplay Group's Price-to-Intrinsic-Value-Projected-FCF of today is 1.6.
The historical rank and industry rank for Everplay Group's Intrinsic Value: Projected FCF or its related term are showing as below:
FRA:2EC'
s Price-to-Projected-FCF Range Over the Past 10 Years
Min: 0.76 Med: 1.29 Max: 3.92
Current: 1.62
During the past 11 years, the highest Price-to-Intrinsic-Value-Projected-FCF of Everplay Group was 3.92. The lowest was 0.76. And the median was 1.29.
FRA:2EC's Price-to-Projected-FCF is ranked worse than 68.9% of 328
companies
in the Interactive Media industry
Industry Median: 0.995
vs FRA:2EC: 1.62
Everplay Group (FRA:2EC) Intrinsic Value: Projected FCF Explanation
The growth multiple is capped between 8.35 and 17.74.
Total Stockholders Equity weighting is more art than science and it should always be revisited in more detail when researching a company. Weightings from 0% to 100% to more than 100% are possible. 80% was chosen as a happy median after taking the above ideas into consideration.
Everplay Group's Price-to-Intrinsic-Value-Projected-FCF for today is calculated as
Price-to-Intrinsic-Value-Projected-FCF
=
Share Price
/
Intrinsic Value: Projected FCF
=
4.98
/
6.3999708657034
=
0.78
* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD. * For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.
Everplay Group Intrinsic Value: Projected FCF Related Terms
Everplay Group Intrinsic Value: Projected FCF Historical Data
* Premium members only.
The historical data trend for Everplay Group's Intrinsic Value: Projected FCF can be seen below:
* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD. * For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.
Everplay Group Intrinsic Value: Projected FCF Chart
FRA:2EC vs NTES, TTWO, RBLX: Intrinsic Value: Projected FCF Comparison
For the Electronic Gaming & Multimedia subindustry, Everplay Group's Price-to-Projected-FCF, along with its competitors' market caps and Price-to-Projected-FCF data, can be viewed below:
* Competitive companies are chosen from companies within the same industry, with headquarter located in same country, with closest market capitalization; x-axis shows the market cap, and y-axis shows the term value; the bigger the dot, the larger the market cap. Note that "N/A" values will not show up in the chart.
Everplay Group Price-to-Projected-FCF vs Interactive Media Industry
For the Interactive Media industry and Communication Services sector, Everplay Group's Price-to-Projected-FCF distribution charts can be found below:
* The bar in red indicates where Everplay Group's Price-to-Projected-FCF falls into.
Everplay Group Intrinsic Value: Projected FCF Calculation
Since the intrinsic value calculations based on Discounted Cash Flow Intrinsic Value: DCF (FCF Based), or Discounted Earnings Intrinsic Value: DCF (Earnings Based) cannot be applied to companies without consistent revenue and earnings, GuruFocus developed a valuation model based on normalized Free Cash Flow and Book Value of the company.
The details of how we calculate the intrinsic value of stocks are described in detail here.
This method smooths out the free cash flow over the past 6-7 years, multiplies the results by a growth multiple, and adds a portion of Total Stockholders Equity.
* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD. * For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.
What does a Intrinsic Value: Projected FCF of €3.08 mean?
Everplay Group (FRA:2EC) has a Intrinsic Value: Projected FCF of €3.08 as of Sep. 21, 2026. Intrinsic Value: Projected FCF is the stock value based on a projected free cash flow model. View historical data on Everplay Group and its competitors. According to the industry distribution chart, Everplay Group ranks #226 out of 328 companies in the Interactive Media industry, placing it in the top 68.9%.
Is Everplay Group's Intrinsic Value: Projected FCF too high?
Everplay Group's current Intrinsic Value: Projected FCF is €3.08. Based on the distribution chart, Everplay Group ranks #226 out of 328 companies in the Interactive Media industry, which is below the industry midpoint. Overall, Everplay Group has a GF Score™ of 75/100 and is considered Significantly Overvalued, reflecting its overall financial health beyond just this single metric.
How does Everplay Group's Intrinsic Value: Projected FCF compare to NTES and TTWO?
According to the Interactive Media industry distribution chart, Everplay Group ranks #226 out of 328 companies for Intrinsic Value: Projected FCF. This places Everplay Group in the lower half of its industry. The industry median Intrinsic Value: Projected FCF is 1.00. See the competitive comparison table and distribution chart on this page for a detailed peer-by-peer breakdown.
What is a good Intrinsic Value: Projected FCF for an Interactive Media company?
The median Intrinsic Value: Projected FCF among Interactive Media companies is 1.00, based on 328 companies in the industry. Companies in the top quartile (top 25%) have a Intrinsic Value: Projected FCF significantly above this median, while those in the bottom quartile fall well below. However, Intrinsic Value: Projected FCF should not be evaluated in isolation — investors should consider it alongside profitability, growth, and financial strength metrics. Use the industry distribution chart on this page to see where any company falls relative to its peers.
What does a high Intrinsic Value: Projected FCF mean?
A high Intrinsic Value: Projected FCF can signal that a stock is expensive relative to its fundamentals. Intrinsic Value: Projected FCF is the stock value based on a projected free cash flow model. View historical data on Everplay Group and its competitors. For the Interactive Media industry, the median Intrinsic Value: Projected FCF is 1.00 — values significantly above this may indicate overvaluation, while values below may suggest a bargain or underlying issues. Everplay Group's current Intrinsic Value: Projected FCF is €3.08. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Everplay Group stock overvalued right now?
Based on GuruFocus' analysis, Everplay Group (FRA:2EC) is currently considered Significantly Overvalued. The stock's GF Value™ is €3.25, compared to a current price of €4.98 — trading 53.2% above its estimated fair value. The current Intrinsic Value: Projected FCF is €3.08. Everplay Group's overall GF Score™ is 75/100 with 5 warning signs to review. Investors should evaluate multiple metrics — including profitability, growth, and financial strength — before making a decision.
How is Intrinsic Value: Projected FCF calculated?
Intrinsic Value: Projected FCF is calculated from a company's financial statements. For Everplay Group (FRA:2EC), the current Intrinsic Value: Projected FCF is €3.08 as of Sep. 21, 2026. GuruFocus calculates this using data sourced from SEC filings and annual reports. See the calculation section and 30-year financial data on this page for the full breakdown.
Is Everplay Group (FRA:2EC) Overvalued in 2026?
Based on GuruFocus' analysis, Everplay Group stock appears to be overvalued.
The current stock price of €4.98 is trading 53.2% above its estimated GF Value™ of €3.25.
GuruFocus considers Everplay Group to be Significantly Overvalued.
Key valuation signals for FRA:2EC:
Intrinsic Value: Projected FCF: €3.08
GF Value™: €3.25 vs. price of €4.98 (53.2% above fair value)
No single metric tells the full story. See the FRA:2EC stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.
Everplay Group PLC is a holding company. Along with its subsidiaries, it is engaged in the development and publishing of independent (Indie) premium video games, working simulation games, and the development of educational entertainment apps for children. It is involved in identifying, developing, publishing, distributing, and licensing a mix of first-party and third-party IP games, with some of its IPs being Construction Simulator, Police Simulator, Bus Simulator, and Firefighting Simulator etc. The group's operating segments are Games Label, which develops and publishes video games for the digital and physical market; Simulation, which develops and publishes simulation games for the digital and physical market; and Edutainment, which develops educational entertainment apps for children.
75GF Score
Get the complete analysis for FRA:2EC
Intrinsic Value: Projected FCF is just one metric. See GF Value™, 30-year financials, guru trades, warning signs, and more.
Quick Browse
Personalize
Premium Gurus 
Create New Portfolio
FRA:2EC has been successfully added to your 
