investorscraft@gmail.com

Intrinsic ValueGamehaus Holdings Inc. (GMHS)

Previous Close$1.00
Intrinsic Value
Upside potential
Previous Close
$1.00

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2025 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Gamehaus Holdings Inc. operates in the interactive entertainment industry, specializing in mobile and online gaming. The company generates revenue primarily through in-game purchases, advertising, and premium game sales, leveraging a freemium model that balances user acquisition with monetization. Its portfolio includes casual and mid-core games, targeting a global audience with localized content. Gamehaus competes in a highly fragmented market, where differentiation hinges on creative IP, player engagement, and scalable live operations. The company’s niche focus on hybrid-casual games positions it to capitalize on the growing mobile gaming segment, though it faces intense competition from larger studios with deeper resources. Strategic partnerships and data-driven game development underpin its ability to sustain player retention and monetization efficiency. While not a market leader, Gamehaus maintains a viable presence by optimizing its development cycle and cost structure for agile iterations.

Revenue Profitability And Efficiency

Gamehaus reported revenue of $145.2 million for FY2024, with net income of $8.2 million, reflecting a net margin of approximately 5.7%. Operating cash flow stood at $3.2 million, while capital expenditures were minimal at -$104,641, indicating capital-light operations. The absence of diluted EPS suggests potential complexities in share structure or convertible instruments, warranting further scrutiny.

Earnings Power And Capital Efficiency

The company’s earnings power appears modest, with profitability supported by disciplined cost management rather than high-margin scalability. Low capital expenditures relative to operating cash flow suggest efficient reinvestment, though the lack of detailed segment data limits deeper analysis of return metrics. The negligible debt burden implies untapped leverage capacity, but the current focus seems to be on organic growth.

Balance Sheet And Financial Health

Gamehaus maintains a strong liquidity position, with $18.8 million in cash and equivalents against total debt of just $687,902, resulting in a robust net cash position. The balance sheet is under-leveraged, providing flexibility for strategic investments or M&A. Shareholder equity appears stable, though the absence of dividend payouts aligns with a growth-oriented capital allocation strategy.

Growth Trends And Dividend Policy

Revenue growth trends are unclear without prior-year comparables, but the net income figure suggests operational scalability. The company does not pay dividends, reinvesting cash flows into game development and user acquisition. Future growth likely hinges on expanding its game portfolio and enhancing monetization per user, particularly in underpenetrated markets.

Valuation And Market Expectations

With a market cap derived from 8.9 million shares outstanding, valuation multiples depend heavily on forward earnings projections. The absence of EPS complicates peer comparisons, but the company’s niche focus and clean balance sheet could appeal to investors seeking exposure to the mobile gaming sector without the volatility of pre-revenue startups.

Strategic Advantages And Outlook

Gamehaus’s strategic advantages include its asset-light model and data-driven game optimization, though its smaller scale limits bargaining power with platform providers. The outlook hinges on sustaining player engagement amid rising customer acquisition costs. Success will require balancing IP innovation with operational efficiency, particularly as industry consolidation accelerates.

Sources

Company filings (CIK: 0002000530), inferred financials for FY2024

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2026202720282029203020312032203320342035203620372038203920402041204220432044204520462047204820492050

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