image
Communication Services - Entertainment - NASDAQ - SE
$ 1.47
-2.65 %
$ 41.7 M
Market Cap
-1.07
P/E
1. INTRINSIC VALUE

This DCF valuation model was last updated on Jun, 21, 2025.

The intrinsic value of one NIPG stock under the worst case scenario is HIDDEN Compared to the current market price of 1.47 USD, NIP Group Inc. is HIDDEN

This DCF valuation model was last updated on Jun, 21, 2025.

The intrinsic value of one NIPG stock under the base case scenario is HIDDEN Compared to the current market price of 1.47 USD, NIP Group Inc. is HIDDEN

This DCF valuation model was last updated on Jun, 21, 2025.

The intrinsic value of one NIPG stock under the best case scenario is HIDDEN Compared to the current market price of 1.47 USD, NIP Group Inc. is HIDDEN

2. FUNDAMENTAL ANALYSIS

Price Chart NIPG

image
$8.0$8.0$7.0$7.0$6.0$6.0$5.0$5.0$4.0$4.0$3.0$3.0$2.0$2.0$1.0$1.0Jan '25Jan '2515 Jan15 JanFeb '25Feb '2515 Feb15 FebMar '25Mar '2515 Mar15 MarApr '25Apr '2515 Apr15 AprMay '25May '2515 May15 MayJun '25Jun '2515 Jun15 Jun
FINANCIALS
83.7 M REVENUE
27.09%
-14.7 M OPERATING INCOME
-81.32%
-13.3 M NET INCOME
-113.30%
-5.15 M OPERATING CASH FLOW
46.45%
2.17 M INVESTING CASH FLOW
193.83%
1.36 M FINANCING CASH FLOW
-86.85%
23.9 M REVENUE
12.75%
500 K OPERATING INCOME
117.59%
31 K NET INCOME
101.45%
-883 K OPERATING CASH FLOW
42.99%
-1.03 M INVESTING CASH FLOW
-121.78%
243 K FINANCING CASH FLOW
113.09%
Balance Sheet NIP Group Inc.
image
Current Assets 29.4 M
Cash & Short-Term Investments 7.59 M
Receivables 19.2 M
Other Current Assets 2.61 M
Non-Current Assets 284 M
Long-Term Investments 0
PP&E 5.04 M
Other Non-Current Assets 279 M
6.10 %89.04 %Total Assets$313.8m
Current Liabilities 28.8 M
Accounts Payable 12.7 M
Short-Term Debt 6.25 M
Other Current Liabilities 9.8 M
Non-Current Liabilities 32.3 M
Long-Term Debt 5.19 M
Other Non-Current Liabilities 27.1 M
20.83 %10.23 %16.04 %8.49 %44.41 %Total Liabilities$61.1m
EFFICIENCY
Earnings Waterfall NIP Group Inc.
image
Revenue 83.7 M
Cost Of Revenue 76.5 M
Gross Profit 7.2 M
Operating Expenses 21.9 M
Operating Income -14.7 M
Other Expenses -1.39 M
Net Income -13.3 M
90m90m80m80m70m70m60m60m50m50m40m40m30m30m20m20m10m10m00(10m)(10m)(20m)(20m)84m(76m)7m(22m)(15m)1m(13m)RevenueRevenueCost Of RevenueCost Of RevenueGross ProfitGross ProfitOperating ExpensesOperating ExpensesOperating IncomeOperating IncomeOther ExpensesOther ExpensesNet IncomeNet Income
RATIOS
8.60% GROSS MARGIN
8.60%
-17.51% OPERATING MARGIN
-17.51%
-15.85% NET MARGIN
-15.85%
-5.35% ROE
-5.35%
-4.22% ROA
-4.22%
-4.61% ROIC
-4.61%
FREE CASH FLOW ANALYSIS
Free Cash Flow Analysis NIP Group Inc.
image
00(2m)(2m)(4m)(4m)(6m)(6m)(8m)(8m)(10m)(10m)(12m)(12m)(14m)(14m)(16m)(16m)(18m)(18m)20212021Jul '21Jul '2120222022Jul '22Jul '2220232023Jul '23Jul '2320242024
Net Income -13.3 M
Depreciation & Amortization 6.53 M
Capital Expenditures -3.59 M
Stock-Based Compensation 6.12 M
Change in Working Capital -3.49 M
Others -2.69 M
Free Cash Flow -8.75 M
3. WALL STREET ANALYSTS ESTIMATES
Wall Street Analysts Price Targets NIP Group Inc.
image
NIPG has no price targets from Wall Street.
4. DIVIDEND ANALYSIS
5. COMPETITION
6. Ownership
Insider Ownership NIP Group Inc.
image
Sold
0-3 MONTHS
0 USD 0
3-6 MONTHS
0 USD 0
6-9 MONTHS
0 USD 0
9-12 MONTHS
0 USD 0
Bought
0 USD 0
0-3 MONTHS
0 USD 0
3-6 MONTHS
0 USD 0
6-9 MONTHS
0 USD 0
9-12 MONTHS
7. News
NIP Group Expands Live Entertainment Market with New Joint Venture Joint venture's inaugural event, 2025 Qianfan Music Season - Wonderland Music Festival, becomes one of Beijing's largest-ever music festivals, drawing over 70,000 fans Joint venture's inaugural event, 2025 Qianfan Music Season - Wonderland Music Festival, becomes one of Beijing's largest-ever music festivals, drawing over 70,000 fans globenewswire.com - 2 weeks ago
NIP Group to Participate in Maxim Group's “2025 Virtual Tech Conference: Discover the Innovations Reshaping Tomorrow” on Tuesday, June 3, 2025 ABU DHABI, United Arab Emirates, June 03, 2025 (GLOBE NEWSWIRE) -- NIP Group Inc. (“NIP Group” or the “Company”) (NASDAQ: NIPG), a leading digital entertainment company, today announced that the Company's Co-CEO, Hicham Chahine, has been invited to speak at the “2025 Virtual Tech Conference: Discover the Innovations Reshaping Tomorrow,” presented by Maxim Group LLC, on Tuesday, June 3, 2025, at 10:00 a.m. EDT. globenewswire.com - 1 month ago
NIP Group Inc. Filed 2024 Annual Report on Form 20-F ABU DHABI, United Arab Emirates, May 12, 2025 (GLOBE NEWSWIRE) -- NIP Group Inc. (“NIPG” or the “Company”) (NASDAQ: NIPG), a leading digital entertainment company, today announced that it has filed its annual report on Form 20-F for the fiscal year ended December 31, 2024 with the Securities and Exchange Commission (the "SEC") on May 12, 2025. globenewswire.com - 1 month ago
NIP Group Inc. Reports Second Half and Full Year 2024 Unaudited Financial Results Event Production Net Revenues Up 92.6% YoY to US$14.6M in the Second Half of 2024 Integrated Digital Entertainment Ecosystem Sets the Stage for Revenue Diversification and Growth globenewswire.com - 2 months ago
NIP Group to Report Unaudited Financial Results for the Second Half and Full Year 2024 on April 30, 2025 ABU DHABI, United Arab Emirates, April 25, 2025 (GLOBE NEWSWIRE) -- NIP Group Inc. (“NIPG” or the “Company”) (NASDAQ: NIPG), a leading digital entertainment company, today announced that it plans to report its unaudited financial results for the six months and full year ended December 31, 2024, before the U.S. market opens on April 30, 2025. globenewswire.com - 2 months ago
NIP Group Joins the Esports World Cup Foundation Club Partner Program Ahead of the 2025 Esports World Cup STOCKHOLM , March 17, 2025 /PRNewswire/ -- NIP Group (NASDAQ: NIPG) has officially been included in the Esports World Cup Foundation (EWCF) Club Partner Program ahead of the tournament opening ceremony in July. As a returning member, this renewed partnership with the EWCF will provide substantial funding to NIP Group that will bolster its existing efforts in key growth areas. prnewswire.com - 3 months ago
Ninjas in Pyjamas Take Flight with Renewed Red Bull Partnership STOCKHOLM , March 12, 2025 /PRNewswire/ -- NIP Group (Nasdaq: NIPG) subsidiary Ninjas in Pyjamas (NIP), a legendary esports organization founded in Sweden in 2000, has officially renewed their partnership with iconic energy drink brand Red Bull. Originally teaming up in November 2022, NIP and Red Bull will strengthen operations, drive growth, and expand their reach in esports. prnewswire.com - 3 months ago
NIP Group Forms Strategic Partnership with Optics Valley Traffic Company to Launch Digital Entertainment Hub in Wuhan New High-tech Esports Center to Include Comprehensive Live Streaming Facilities, Diverse Influencer-themed Districts, Esports Training Centers, IP-based Tournaments and More New High-tech Esports Center to Include Comprehensive Live Streaming Facilities, Diverse Influencer-themed Districts, Esports Training Centers, IP-based Tournaments and More globenewswire.com - 4 months ago
NIP Group Champions Disability Inclusion by Joining the "Moss Flower Convention" WUHAN, China , Jan. 22, 2025 /PRNewswire/ -- NIP Group (NASDAQ: NIPG) ("NIP Group" or the "company"), a leading digital entertainment group, has officially joined the "Moss Flower Convention", further strengthening its commitment to inclusivity. The "Moss Flower Convention" is a public welfare initiative launched by Xinhua News Agency alongside other global initiatives to champion equal participation and social integration for people with disabilities. prnewswire.com - 5 months ago
NIP Group partners with Abu Dhabi Investment Office to accelerate Abu Dhabi's esports industry Agreement to spearhead NIP Group's establishment of global headquarters in Abu Dhabi with additional resources to further expand global presence Agreement to spearhead NIP Group's establishment of global headquarters in Abu Dhabi with additional resources to further expand global presence globenewswire.com - 5 months ago
Stock Picks From Seeking Alpha's December 2024 New Analysts In December, we welcomed 29 new analysts to Seeking Alpha and in this article we are showcasing their stock picks and investment strategies. Five buy picks are highlighted on Viasat, Newmont, NeuroOne Medical, X-Fab Silicon Foundries, and ArcerlorMittal. Analysts' recommendations range from Strong Buy to Strong Sell, covering diverse sectors such as healthcare, technology, energy, and consumer goods. seekingalpha.com - 5 months ago
NIP Group Enters the MOBA Game Arena with Re: Aetatis, Accelerating Growth in Digital Entertainment SHENZHEN, China, Dec. 20, 2024 (GLOBE NEWSWIRE) -- NIP Group Inc. (NASDAQ: NIPG) (“NIP Group” or the “Company”), a leading digital entertainment company, is breaking new ground with the introduction of its first MOBA game: Re: Aetatis. This highly anticipated cutting-edge sci-fi MOBA mobile game begins open beta testing on December 24, 2024, inviting players to experience the next evolution in competitive gaming. globenewswire.com - 6 months ago
8. Profile Summary

NIP Group Inc. NIPG

image
COUNTRY SE
INDUSTRY Entertainment
MARKET CAP $ 41.7 M
Dividend Yield 0.00%
Description NIP Group Inc., through its subsidiaries, operates as an esports company primarily in the People's Republic of China, Sweden, and internationally. It operates Ninjas in Pyjamas, a PC/console esports brand; eStar Gaming, a mobile esports brand. The company also operates a portfolio of esports teams competing at various level in video game titles; and engages in talent management, event production, creative studios, and advertising businesses. In addition, it offers esports education related services to educational institutions; and licenses companies to use the image, including AI and virtual image of its athletes for promotion. NIP Group Inc. was incorporated in 2021 and is based in Stockholm, Sweden.
Contact Rosenlundsgatan 31, Stockholm, 11 863 https://esv5.com
IPO Date None
Employees 253
Officers Mr. Liwei Sun President & Director Mr. Haoming Yu Senior Vice President & Head of Talent Management Business Division Mr. Hicham Chahine Co-Chief Executive Officer & Director Mr. Zhiyong Li Chief Financial Officer Mr. Heng Zhang Chief Strategy Officer & Secretary of the Board Mr. Hang Sui Chief Operating Officer Ms. Yanjun Xu Financial Director & Director Mr. Zhang Lei Chief Experience Officer Mr. Ho Kwan Yau Co-Chief Executive Officer & Chairman