
Motorsport Games Inc
NASDAQ:MSGM

Intrinsic Value
The intrinsic value of one
MSGM
stock under the Base Case scenario is
9.23
USD.
Compared to the current market price of 2.78 USD,
Motorsport Games Inc
is
Undervalued by 70%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Motorsport Games Inc
Fundamental Analysis


Revenue & Expenses Breakdown
Motorsport Games Inc
Balance Sheet Decomposition
Motorsport Games Inc
Current Assets | 2.8m |
Cash & Short-Term Investments | 859.3k |
Receivables | 1.4m |
Other Current Assets | 490.2k |
Non-Current Assets | 3.5m |
PP&E | 106.4k |
Intangibles | 3.4m |
Free Cash Flow Analysis
Motorsport Games Inc
USD | |
Free Cash Flow | USD |
Earnings Waterfall
Motorsport Games Inc
Revenue
|
8.7m
USD
|
Cost of Revenue
|
-3.2m
USD
|
Gross Profit
|
5.5m
USD
|
Operating Expenses
|
-10.5m
USD
|
Operating Income
|
-5m
USD
|
Other Expenses
|
2.2m
USD
|
Net Income
|
-2.8m
USD
|
MSGM Profitability Score
Profitability Due Diligence
Motorsport Games Inc's profitability score is 25/100. The higher the profitability score, the more profitable the company is.

Score
Motorsport Games Inc's profitability score is 25/100. The higher the profitability score, the more profitable the company is.
MSGM Solvency Score
Solvency Due Diligence
Motorsport Games Inc's solvency score is 39/100. The higher the solvency score, the more solvent the company is.

Score
Motorsport Games Inc's solvency score is 39/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
MSGM Price Targets Summary
Motorsport Games Inc
Dividends
Current shareholder yield for MSGM is
.
Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?
The intrinsic value of one
MSGM
stock under the Base Case scenario is
9.23
USD.
Compared to the current market price of 2.78 USD,
Motorsport Games Inc
is
Undervalued by 70%.