investorscraft@gmail.com

Intrinsic ValueLottery.com Inc. (LTRYW)

Previous Close$0.01
Intrinsic Value
Upside potential
Previous Close
$0.01

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

Lottery.com Inc. operates in the digital lottery and gaming sector, providing a platform that enables users to purchase official state lottery tickets online. The company’s core revenue model is driven by transaction fees, affiliate partnerships, and advertising, leveraging its proprietary technology to facilitate secure and compliant lottery participation. Positioned as a disruptor in the traditional lottery industry, Lottery.com aims to capitalize on the growing shift toward digital gaming and mobile accessibility, targeting a global market with regulatory tailwinds in online gambling. Despite its innovative approach, the company faces intense competition from established lottery operators and emerging fintech platforms, requiring continuous investment in technology and regulatory compliance to maintain its niche. Its market positioning hinges on scalability, user experience, and strategic partnerships with state and international lottery providers to expand its footprint.

Revenue Profitability And Efficiency

In its latest fiscal year, Lottery.com reported revenue of approximately $1.07 million, overshadowed by a net loss of $28.2 million, reflecting significant operational challenges. The diluted EPS of -$3.32 underscores inefficiencies in scaling its business model, with negative operating cash flow further highlighting liquidity constraints. The absence of capital expenditures suggests a focus on preserving cash amid financial strain.

Earnings Power And Capital Efficiency

The company’s earnings power remains weak, with substantial losses indicating an inability to monetize its platform effectively. Capital efficiency is further strained by negative operating cash flow, raising concerns about sustainable operations without additional financing. The lack of meaningful capital expenditures may limit future growth potential unless profitability improves.

Balance Sheet And Financial Health

Lottery.com’s balance sheet shows limited liquidity, with cash and equivalents of $68,035 against total debt of $6.11 million, signaling high leverage relative to available resources. The financial health appears precarious, with negative cash flow exacerbating refinancing risks. Shareholders’ equity is likely under pressure given persistent losses and debt obligations.

Growth Trends And Dividend Policy

Growth trends are muted, with revenue failing to offset mounting losses. The company has no dividend policy, consistent with its pre-revenue and loss-making status. Future growth hinges on regulatory approvals, market expansion, and improved monetization, though current trends do not suggest near-term turnaround.

Valuation And Market Expectations

Market expectations appear subdued, with the company’s valuation likely reflecting its financial distress and operational hurdles. The absence of positive cash flow or earnings diminishes traditional valuation metrics, leaving speculative upside tied to successful restructuring or sector tailwinds.

Strategic Advantages And Outlook

Lottery.com’s strategic advantages include its first-mover technology in digital lottery aggregation and partnerships with official providers. However, the outlook remains uncertain due to financial instability and competitive pressures. Execution risk is high, requiring near-term capital infusion and operational turnaround to avoid further deterioration.

Sources

Company filings (CIK: 0001673481), Bloomberg

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