investorscraft@gmail.com

Intrinsic ValueEngine Gaming and Media, Inc. (GAME.V)

Previous Close$1.80
Intrinsic Value
Upside potential
Previous Close
$1.80

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

Engine Gaming and Media, Inc. operates as a diversified technology company focused on the electronic gaming and multimedia sector, generating revenue through multiple synergistic streams. Its core operations encompass esports tournament services through UMG Online, sophisticated influencer marketing campaigns via the Sideqik platform, and proprietary data analytics solutions that serve brands and content creators. The company positions itself at the intersection of gaming, media, and advertising, offering an integrated suite of tools for engagement, content management, and video streaming. This multi-pronged approach allows it to capitalize on the growing convergence of entertainment and interactive media. By providing essential services across the gaming ecosystem—from tournament organization and data insights to influencer partnership facilitation—Engine Gaming aims to establish a central role in the value chain. Its market position is that of a niche enabler, targeting both the burgeoning esports industry and the broader digital marketing landscape, seeking to monetize the passionate gaming community through technology-driven solutions.

Revenue Profitability And Efficiency

For FY 2023, the company reported revenue of CAD 52.0 million, which was overshadowed by a significant net loss of CAD 31.3 million. The substantial negative operating cash flow of CAD 16.1 million, coupled with minimal capital expenditures, indicates that operating losses are the primary driver of cash consumption rather than heavy investment in fixed assets. This financial performance reflects the challenges of achieving profitability while scaling its diverse service offerings in a competitive market.

Earnings Power And Capital Efficiency

The company's earnings power is currently constrained, as evidenced by a diluted EPS of -CAD 2.81. The negative operating cash flow demonstrates that core business operations are not yet self-funding. The capital efficiency metrics are challenged by the current stage of development, where investments are being made to grow market presence and technology platforms without corresponding positive returns on capital.

Balance Sheet And Financial Health

Engine Gaming's balance sheet shows a cash position of CAD 2.9 million against total debt of CAD 15.8 million, indicating a leveraged financial structure. The combination of recurring operating losses and negative cash flow from operations suggests potential liquidity pressure, requiring careful management of existing capital or external financing to support ongoing operations and strategic initiatives in the medium term.

Growth Trends And Dividend Policy

The company's growth strategy is focused on expanding its suite of gaming and media services, though the FY 2023 results reflect a period of investment rather than profitable expansion. Consistent with its growth-focused stage and current lack of profitability, the company maintains a dividend per share of CAD 0.00, retaining all capital to fund operational needs and strategic development within the competitive gaming and media landscape.

Valuation And Market Expectations

With a market capitalization of approximately CAD 54.6 million, the market valuation appears to factor in the company's current revenue base while accounting for its significant losses and the associated execution risks. A beta of 0.76 suggests the stock has exhibited lower volatility than the broader market, which may reflect investor perception of its specific niche within the technology sector and its current developmental stage.

Strategic Advantages And Outlook

The company's strategic advantage lies in its integrated portfolio targeting the gaming ecosystem, combining esports, influencer marketing, and data analytics. The outlook hinges on its ability to achieve operational scale, improve monetization across its platforms, and navigate the competitive dynamics of the gaming and digital media industries. Success will depend on effectively leveraging its technology to create sustainable, profitable revenue streams from its diverse service offerings.

Sources

Company FilingsTSXV

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