investorscraft@gmail.com

Intrinsic ValueMotorsport Games Inc. (MSGM)

Previous Close$4.12
Intrinsic Value
Upside potential
Previous Close
$4.12

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

Motorsport Games Inc. operates in the interactive entertainment and gaming industry, specializing in the development and publishing of officially licensed motorsport racing video games. The company generates revenue primarily through game sales, downloadable content (DLC), and licensing agreements with major motorsport franchises. Its portfolio includes titles for PC and console platforms, leveraging partnerships with prominent racing series to enhance authenticity and appeal. Motorsport Games competes in a niche but growing segment of the gaming market, where player engagement and brand loyalty are critical. The company’s strategic focus on high-fidelity simulations positions it as a key player in the motorsport gaming niche, though it faces intense competition from larger gaming studios with broader portfolios. By securing exclusive licenses, Motorsport Games aims to differentiate itself, though its market share remains modest compared to industry leaders.

Revenue Profitability And Efficiency

In FY 2024, Motorsport Games reported revenue of $8.69 million, reflecting its niche market presence. The company posted a net loss of $2.75 million, with diluted EPS of -$0.94, indicating ongoing challenges in achieving profitability. Operating cash flow was negative at $2.84 million, while capital expenditures were minimal at $25,015, suggesting constrained investment capacity. These metrics highlight inefficiencies in converting revenue into sustainable earnings.

Earnings Power And Capital Efficiency

The company’s negative earnings and operating cash flow underscore weak earnings power, with limited ability to fund growth internally. Capital efficiency appears suboptimal, as evidenced by the disparity between revenue and net losses. The modest capital expenditures indicate a cautious approach to reinvestment, likely due to financial constraints. Shareholders’ equity is under pressure, with diluted EPS reflecting significant erosion.

Balance Sheet And Financial Health

Motorsport Games holds $0.86 million in cash and equivalents, providing limited liquidity. Total debt is relatively low at $47,408, reducing near-term solvency risks. However, the negative operating cash flow and recurring losses raise concerns about long-term financial sustainability. The absence of dividend payments aligns with the company’s focus on preserving capital amid operational challenges.

Growth Trends And Dividend Policy

Revenue trends suggest modest growth potential, though profitability remains elusive. The company does not pay dividends, prioritizing cash retention over shareholder returns. Future growth likely depends on successful game launches and expanded licensing deals, but execution risks persist. The lack of a dividend policy is consistent with its early-stage financial profile and reinvestment needs.

Valuation And Market Expectations

The market likely assigns a low valuation multiple to Motorsport Games, given its unprofitability and cash burn. Investors may view the stock as speculative, with upside tied to turnaround execution or strategic partnerships. The absence of positive earnings or cash flow limits traditional valuation metrics, leaving sentiment driven by long-term potential rather than near-term fundamentals.

Strategic Advantages And Outlook

Motorsport Games’ key advantage lies in its licensed motorsport content, which appeals to a dedicated fanbase. However, the outlook remains uncertain due to financial instability and competitive pressures. Success hinges on improving game monetization, securing additional licenses, and achieving operational scale. Without meaningful progress, the company risks remaining a marginal player in a crowded industry.

Sources

Company filings, CIK 0001821175

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