investorscraft@gmail.com

Intrinsic ValueGolden Matrix Group, Inc. (GMGI)

Previous Close$0.73
Intrinsic Value
Upside potential
Previous Close
$0.73

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

Golden Matrix Group, Inc. operates in the online gaming and technology sector, specializing in business-to-business (B2B) and business-to-consumer (B2C) gaming solutions. The company generates revenue through its proprietary gaming platforms, which cater to a global clientele, offering turnkey solutions for online casinos, sports betting, and virtual gaming. Its B2B segment provides white-label software and licensing services, while the B2C segment focuses on direct user engagement through gaming portals. Golden Matrix has carved a niche in competitive markets by leveraging its scalable technology infrastructure and regulatory compliance expertise. The company’s positioning is bolstered by strategic partnerships and a focus on emerging markets, where digital gaming adoption is accelerating. However, it faces intense competition from established players and regulatory uncertainties in key jurisdictions. Its ability to innovate and expand its product portfolio will be critical to sustaining growth.

Revenue Profitability And Efficiency

Golden Matrix reported revenue of $44.2 million for FY 2023, reflecting its operational scale in the gaming sector. However, the company posted a net loss of $1.2 million, with diluted EPS of -$0.0331, indicating profitability challenges. Operating cash flow was positive at $2.2 million, suggesting core operations remain cash-generative. Capital expenditures were minimal at -$12,465, highlighting lean investment in physical assets.

Earnings Power And Capital Efficiency

The company’s earnings power is constrained by its net loss, though its positive operating cash flow demonstrates underlying operational efficiency. With modest capital expenditures, Golden Matrix maintains a capital-light model, focusing on scalable digital solutions. The balance between revenue growth and profitability will be pivotal in improving return on invested capital (ROIC) and shareholder value.

Balance Sheet And Financial Health

Golden Matrix holds a strong liquidity position with $17.1 million in cash and equivalents, providing flexibility for growth initiatives. Total debt is negligible at $59,089, resulting in a virtually debt-free balance sheet. This conservative leverage profile enhances financial stability, though the company’s ability to reinvest cash reserves effectively will determine future performance.

Growth Trends And Dividend Policy

Revenue growth trends are not explicitly detailed, but the company’s focus on expanding its gaming platforms suggests potential upside. Golden Matrix does not pay dividends, retaining earnings to fund operations and strategic investments. Future growth may hinge on market expansion and product diversification, particularly in high-growth regions.

Valuation And Market Expectations

The market’s valuation of Golden Matrix likely reflects its growth potential in the online gaming sector, tempered by profitability concerns. With a modest market capitalization and no debt, investors may weigh its cash reserves against execution risks in competitive markets. The absence of dividends aligns with a growth-oriented strategy, though sustained losses could pressure valuation multiples.

Strategic Advantages And Outlook

Golden Matrix’s strategic advantages include its scalable technology platform and regulatory expertise in gaming. The outlook depends on its ability to monetize its B2B and B2C segments while navigating regulatory hurdles. Success in emerging markets and strategic acquisitions could drive long-term value, but execution risks and competition remain key challenges.

Sources

10-K filing for FY 2023

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