PSDMF (Gaming Realms) Intrinsic Value: Projected FCF: $0.28 (As of Aug. 17, 2026) — 91% Below Median

Author: Vera Yuan Vera Yuan
Vera Yuan
Vera Yuan
Director of Data and Quant Analytics at GuruFocus
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.
Reviewed by: Charlie Tian Charlie Tian
Charlie Tian
Charlie Tian
Founder & CEO of GuruFocus
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.

PSDMF Gaming Realms PLC PSDMF
52 GF Score
Price $0.41
GF Value $0.64
Valuation Significantly Undervalued
! 1 Warning Sign
View Full Analysis

What is Gaming Realms Intrinsic Value: Projected FCF?

Gaming Realms PSDMF -2.55% 52 Intrinsic Value: Projected FCF is $0.28 as of Aug. 17, 2026, which is 91% below its 10-year median of 3.23. GuruFocus rates PSDMF with a GF Score™ of 52/100 and a GF Value™ of $0.64 (Significantly Undervalued). The stock has 1 warning sign investors should review. Among 320 Interactive Media companies, Gaming Realms ranks worse than 64.69% 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 (2026-08-17), Gaming Realms's Intrinsic Value: Projected FCF is $0.28. The stock price of Gaming Realms is $0.4052. Therefore, Gaming Realms's Price-to-Intrinsic-Value-Projected-FCF of today is 1.5.

The historical rank and industry rank for Gaming Realms's Intrinsic Value: Projected FCF or its related term are showing as below:

PSDMF' s Price-to-Projected-FCF Range Over the Past 10 Years
Min: 1.45   Med: 3.23   Max: 11.68
Current: 1.45

During the past 13 years, the highest Price-to-Intrinsic-Value-Projected-FCF of Gaming Realms was 11.68. The lowest was 1.45. And the median was 3.23.

PSDMF's Price-to-Projected-FCF is ranked worse than
64.69% of 320 companies
in the Interactive Media industry
Industry Median: 1.005 vs PSDMF: 1.45

Gaming Realms  (OTCPK:PSDMF) 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.

Gaming Realms's Price-to-Intrinsic-Value-Projected-FCF for today is calculated as

Price-to-Intrinsic-Value-Projected-FCF=Share Price/Intrinsic Value: Projected FCF
=0.4052/0.26837689671585
=1.51

* 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.


Gaming Realms Intrinsic Value: Projected FCF Related Terms


Gaming Realms Intrinsic Value: Projected FCF Historical Data

* Premium members only.

The historical data trend for Gaming Realms'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.

Gaming Realms Intrinsic Value: Projected FCF Chart

Gaming Realms Annual Data
Trend Dec16 Dec17 Dec18 Dec19 Dec20 Dec21 Dec22 Dec23 Dec24 Dec25
Intrinsic Value: Projected FCF
Get a 7-Day Free Trial Premium Member Only Premium Member Only -0.06 0.00 0.04 0.15 0.28

Gaming Realms Semi-Annual Data
Jun16 Dec16 Jun17 Dec17 Jun18 Dec18 Jun19 Dec19 Jun20 Dec20 Jun21 Dec21 Jun22 Dec22 Jun23 Dec23 Jun24 Dec24 Jun25 Dec25
Intrinsic Value: Projected FCF Get a 7-Day Free Trial Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only 0.04 0.00 0.15 0.00 0.28

PSDMF vs NTES, EA, TTWO: Intrinsic Value: Projected FCF Comparison

For the Electronic Gaming & Multimedia subindustry, Gaming Realms'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.


Gaming Realms Price-to-Projected-FCF vs Interactive Media Industry

For the Interactive Media industry and Communication Services sector, Gaming Realms's Price-to-Projected-FCF distribution charts can be found below:

* The bar in red indicates where Gaming Realms's Price-to-Projected-FCF falls into.


PSDMF
52GF Score
Gaming Realms PLC PSDMF
Intrinsic Value: Projected FCF is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Gaming Realms 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.

Intrinsic Value: Projected FCF = ( Growth Multiple * Free Cash Flow (6 year avg) + 0.8 * Total Stockholders Equity (most recent) ) / Shares Outstanding (Diluted Average)

In the case of negative Total Stockholders Equity, the following formula is used (see Explanation section below for the reason):

Intrinsic Value: Projected FCF = ( Growth Multiple * Free Cash Flow (6 year avg) + Total Stockholders Equity (most recent) / 0.8 ) / Shares Outstanding (Diluted Average)


Add all the Free Cash Flow together and divide 6 will get Gaming Realms's Free Cash Flow(6 year avg) = $2.79.

Gaming Realms's Intrinsic Value: Projected FCF for today is calculated as

Intrinsic Value: Projected FCF=(Growth Multiple*Free Cash Flow (6 year avg)+Total Stockholders Equity (Dec25)*0.8)/Shares Outstanding (Diluted Average)
=(14.862653310476*2.7872857142857+52.636*0.8)/311.261
=0.27

* 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 $0.28 mean?
Gaming Realms (PSDMF) has a Intrinsic Value: Projected FCF of $0.28 as of Aug. 17, 2026. Intrinsic Value: Projected FCF is the stock value based on a projected free cash flow model. View historical data on Gaming Realms and its competitors. This is 91% below median its historical median of 3.23. Over the past decade, Gaming Realms' Intrinsic Value: Projected FCF has ranged from 1.45 to 11.68. According to the industry distribution chart, Gaming Realms ranks #207 out of 320 companies in the Interactive Media industry, placing it in the top 64.7%.
Is Gaming Realms' Intrinsic Value: Projected FCF too high?
Gaming Realms' current Intrinsic Value: Projected FCF of $0.28 is 91% below median its 10-year median of 3.23. Over the past 10 years, this metric has ranged from a low of 1.45 to a high of 11.68. The Interactive Media industry median Intrinsic Value: Projected FCF is 1.01. Gaming Realms' value of $0.28 is 72.1% below this industry median. Based on the distribution chart, Gaming Realms ranks #207 out of 320 companies in the Interactive Media industry, which is below the industry midpoint. Overall, Gaming Realms has a GF Score™ of 52/100 and is considered Significantly Undervalued, reflecting its overall financial health beyond just this single metric.
How does Gaming Realms' Intrinsic Value: Projected FCF compare to NTES and EA?
According to the Interactive Media industry distribution chart, Gaming Realms ranks #207 out of 320 companies for Intrinsic Value: Projected FCF. This places Gaming Realms in the lower half of its industry. The industry median Intrinsic Value: Projected FCF is 1.01. Gaming Realms' value of $0.28 is 72.1% below this benchmark. Historically, Gaming Realms' own Intrinsic Value: Projected FCF has ranged from 1.45 to 11.68 over the past decade. While the company's 10-year median is 3.23 vs. the industry median of 1.01, Gaming Realms has consistently been below the industry average. 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 1.01, based on 320 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. Gaming Realms's current Intrinsic Value: Projected FCF of $0.28 is 72.1% below the industry median. 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 Gaming Realms and its competitors. For the Interactive Media industry, the median Intrinsic Value: Projected FCF is 1.01 — values significantly above this may indicate overvaluation, while values below may suggest a bargain or underlying issues. Gaming Realms's current Intrinsic Value: Projected FCF is $0.28, which is 91% below median its own 10-year median of 3.23. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Gaming Realms stock overvalued right now?
Based on GuruFocus' analysis, Gaming Realms (PSDMF) is currently considered Significantly Undervalued. The stock's GF Value™ is $0.64, compared to a current price of $0.41 — trading 36.7% below its estimated fair value. The current Intrinsic Value: Projected FCF is $0.28, which is 91% below median its 10-year median of 3.23 and 72.1% below the Interactive Media industry median of 1.01. Gaming Realms' overall GF Score™ is 52/100 with 1 warning sign 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 Gaming Realms (PSDMF), the current Intrinsic Value: Projected FCF is $0.28 as of Aug. 17, 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 Gaming Realms (PSDMF) Overvalued in 2026?

Based on GuruFocus' analysis, Gaming Realms stock appears to be undervalued. The current stock price of $0.41 is trading 36.7% below its estimated GF Value™ of $0.64. GuruFocus considers Gaming Realms to be Significantly Undervalued.

Key valuation signals for PSDMF:

  • Intrinsic Value: Projected FCF: $0.28 (91% below median its 10-year median of 3.23)
  • GF Value™: $0.64 vs. price of $0.41 (36.7% below fair value)
  • GF Score™: 52/100 with 1 warning sign
  • Industry Position: 72.1% below the Interactive Media median (#207 of 320)

No single metric tells the full story. See the PSDMF stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


Gaming Realms Business Description

Other Exchanges GMRl:UKGMR:UKRNE1:Germany
Address Two Valentine Place, London, GBR, SE1 8QH
Gaming Realms PLC is a gaming company. It develops, publishes, and licenses mobile gaming content. The company is focused on building a portfolio of gaming content and brands. The company has two reportable operating segments: i) Licensing - brand and content licensing to a large network of partners; and ii) Social Publishing - providing freemium games to the U.S. The majority of revenue is derived from the Licensing segment. Geographically, the company generates the maximum revenue from the USA, and the rest from Malta, Gibraltar, the Isle of Man, the UK (including Channel Islands), and the rest of the world.
52GF Score

Get the complete analysis for PSDMF

Intrinsic Value: Projected FCF is just one metric. See GF Value™, 30-year financials, guru trades, warning signs, and more.

$0.41
Price
$0.64
GF Value