DoubleDown Interactive Co., Ltd. (DDI) intrinsic value & 10-year financials
DoubleDown Interactive Co., Ltd. (DDI) has a Graham intrinsic value of $1,103.59 per share. Over the last 8 fiscal years revenue grew 4.7% a year to $359.9M, with an average return on invested capital of 5.4%.
- Graham intrinsic value
- $1,103.59
- Revenue (FY2025)
- $359.9M
- Revenue growth (8-yr CAGR)
- 4.7%
- ROIC (10-yr avg)
- 5.4%
- Free cash flow (FY2025)
- $136.6M
DDI 10-year financial history
| Fiscal year | Revenue | Net income | EPS (diluted) | Free cash flow | Operating margin | ROIC |
|---|---|---|---|---|---|---|
| FY2025 | $359.9M | $102.7M | $41.37 | $136.6M | 35.3% | 16.9% |
| FY2024 | $341.3M | $124.4M | $50.09 | $147.6M | 40.1% | 18.9% |
| FY2023 | $308.9M | $100.9M | $40.72 | $20.6M | 38.3% | 17.9% |
| FY2022 | $321.0M | -$234.0M | -$94.43 | $50.5M | -97.8% | -43.0% |
| FY2021 | $363.2M | $78.1M | $33.91 | $95.9M | 27.2% | 11.3% |
| FY2020 | $358.3M | $53.6M | $26.20 | $99.6M | 24.8% | 8.9% |
| FY2019 | $273.6M | $36.3M | $21.87 | $76.5M | 25.0% | 6.9% |
| FY2018 | — | — | — | — | — | — |
Source: annual 10-K filings on SEC EDGAR. Figures in USD.
Executive summary
DoubleDown Interactive Co., Ltd. revenue growth over the past decade is N/A; insufficient history prevents a reliable 10-year CAGR calculation.
DoubleDown Interactive Co., Ltd. has historically struggled to out-earn its cost of capital, averaging just 5.4% ROIC.
DoubleDown Interactive Co., Ltd. capital allocation metrics are N/A for the decade; share count and net debt history are incomplete.
Benjamin Graham lens
Under Benjamin Graham's formula using SEC EDGAR fundamentals, DoubleDown Interactive Co., Ltd. is modeled at 11.2% normalized earnings growth with a 5.1% bond-yield adjustment. The resulting Graham intrinsic value estimate is $1103.59 per share.