investorscraft@gmail.com

Intrinsic ValueGenius Sports Limited (GENI)

Previous Close$8.70
Intrinsic Value
Upside potential
Previous Close
$8.70

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Genius Sports Limited operates at the intersection of sports technology and data analytics, specializing in providing real-time sports data, betting content, and integrity services to global sportsbooks, media companies, and leagues. The company generates revenue through long-term partnerships with major sports organizations, licensing its proprietary data feeds, and offering advanced betting solutions. Its core offerings include live data collection, video streaming, and AI-driven analytics, positioning it as a critical infrastructure provider in the rapidly expanding sports betting ecosystem. Genius Sports differentiates itself through exclusive partnerships with leagues like the NFL, NBA, and FIFA, ensuring high-quality, official data that is indispensable for regulated betting markets. The company’s vertically integrated model spans data collection, distribution, and monetization, creating a defensible moat in a competitive industry. As sports betting legalization expands globally, Genius Sports is well-positioned to capitalize on the growing demand for reliable, real-time data and technology-driven betting experiences.

Revenue Profitability And Efficiency

Genius Sports reported revenue of $510.9 million for FY 2024, reflecting strong demand for its data and technology solutions. However, the company posted a net loss of $63.0 million, with diluted EPS of -$0.27, indicating ongoing investments in growth and scalability. Operating cash flow was positive at $81.9 million, suggesting improving cash generation despite profitability challenges. Capital expenditures totaled $11.4 million, underscoring a disciplined approach to reinvestment.

Earnings Power And Capital Efficiency

The company’s earnings power is constrained by its current net losses, but its operating cash flow demonstrates underlying cash-generating potential. Genius Sports’ capital efficiency is supported by its asset-light model, which relies on technology and data partnerships rather than heavy physical infrastructure. The balance between growth investments and cash flow generation will be critical to achieving sustained profitability in the coming years.

Balance Sheet And Financial Health

Genius Sports maintains a solid liquidity position with $110.2 million in cash and equivalents, providing flexibility to fund operations and strategic initiatives. Total debt is modest at $7.5 million, resulting in a low leverage profile. The strong cash position and manageable debt levels suggest a healthy financial foundation, though the company’s ability to achieve profitability will be key to long-term stability.

Growth Trends And Dividend Policy

Genius Sports is positioned for growth as global sports betting markets expand, driven by regulatory tailwinds and increasing adoption of digital betting platforms. The company does not currently pay dividends, reinvesting cash flows into technology development and market expansion. Future dividend potential will depend on achieving consistent profitability and free cash flow generation.

Valuation And Market Expectations

The market likely values Genius Sports based on its growth trajectory and leadership in sports data technology, rather than near-term profitability. Investors may focus on the company’s ability to monetize its exclusive league partnerships and scale its offerings in emerging markets. Valuation multiples should be assessed relative to peers in the sports tech and betting infrastructure sectors.

Strategic Advantages And Outlook

Genius Sports’ strategic advantages include its exclusive data partnerships, proprietary technology, and first-mover status in official sports data. The outlook is positive, supported by secular growth in sports betting and the increasing importance of reliable data. Execution risks include competition and regulatory complexities, but the company’s strong positioning suggests long-term potential as the industry matures.

Sources

Company filings (10-K), investor presentations

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

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