investorscraft@gmail.com

Intrinsic Value of Allied Gaming & Entertainment Inc. (AGAE)

Previous Close$1.81
Intrinsic Value
Upside potential
Previous Close
$1.81

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2023 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Allied Gaming & Entertainment Inc. operates in the gaming and entertainment industry, focusing on esports, live events, and venue-based entertainment. The company generates revenue through event hosting, sponsorships, and media rights, leveraging its strategic positioning in the competitive esports ecosystem. Its flagship venue, Allied Esports Arena, serves as a hub for gaming tournaments and experiential activations, targeting both casual and professional gaming audiences. The company competes in a niche but rapidly evolving market, where partnerships and content creation are critical to differentiation. While esports adoption grows globally, AGAE faces challenges in scaling profitability amid high operational costs and shifting consumer preferences. Its ability to monetize digital platforms and expand its event portfolio will be key to long-term success.

Revenue Profitability And Efficiency

In FY 2023, AGAE reported revenue of $7.66 million, reflecting its reliance on event-driven income streams. The company posted a net loss of $3.60 million, with diluted EPS of -$0.0966, indicating ongoing profitability challenges. Operating cash flow was negative at $8.14 million, exacerbated by capital expenditures of $0.38 million, underscoring inefficiencies in converting revenue to cash.

Earnings Power And Capital Efficiency

AGAE’s negative earnings and cash flow highlight limited earnings power in its current operational scale. The company’s capital efficiency remains constrained, as evidenced by its inability to generate positive free cash flow. With no dividend distributions, retained earnings are reinvested into growth initiatives, though returns on these investments are yet to materialize.

Balance Sheet And Financial Health

AGAE’s balance sheet shows $16.32 million in cash and equivalents, providing liquidity but offset by total debt of $16.27 million. The near-parity between cash and debt suggests a leveraged position, though the absence of significant near-term maturities may mitigate immediate solvency risks. Shareholders’ equity is pressured by accumulated deficits.

Growth Trends And Dividend Policy

Growth trends remain muted, with revenue yet to recover to pre-pandemic levels. The company has not instituted a dividend policy, prioritizing reinvestment in esports infrastructure and content. Expansion into digital platforms and strategic partnerships could drive future top-line growth, but execution risks persist.

Valuation And Market Expectations

Market expectations for AGAE are tempered by its unprofitability and niche market focus. The stock’s valuation likely reflects skepticism around scalability, with investors awaiting clearer signs of monetization and cost discipline. Comparables in the esports sector trade at depressed multiples due to sector-wide challenges.

Strategic Advantages And Outlook

AGAE’s strategic advantages include its physical venue assets and esports expertise, which could attract partnerships. However, the outlook remains uncertain, hinging on its ability to diversify revenue and reduce cash burn. Success depends on capturing a larger share of the fragmented gaming entertainment market while navigating competitive and macroeconomic headwinds.

Sources

10-K (CIK: 0001708341)

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2024202520262027202820292030203120322033203420352036203720382039204020412042204320442045204620472048

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount