MOTORSPORT GAMES INC. |
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 2.62 USD | +2.75% |
|
-2.96% | -15.21% |
| May. 20 | Motorsport Games Makes Interim Chief Financial Officer Stanley Beckley Permanent | MT |
| May. 20 | Motorsport Games Inc. Appoints Stanley Beckley as Chief Financial Officer | CI |
Valuation
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|
| Capitalization 1 | 39.56 | 4.845 | 8.413 | 7.134 | - | - |
| Enterprise Value (EV) 1 | 39.56 | 4.845 | 8.413 | 7.134 | 7.134 | 7.134 |
| P/E ratio | -1.17 x | -0.14 x | - | -1.02 x | -1.42 x | -2.73 x |
| Yield | - | - | - | - | - | - |
| Capitalization / Revenue | 2.62 x | 0.47 x | 1.22 x | 0.83 x | 0.47 x | 0.36 x |
| EV / Revenue | 2.62 x | 0.47 x | 1.22 x | 0.83 x | 0.47 x | 0.36 x |
| EV / EBITDA | -2.27 x | -0.23 x | -0.56 x | -2.33 x | 3.4 x | 1.7 x |
| EV / FCF | - | - | - | - | - | - |
| FCF Yield | - | - | - | - | - | - |
| Price to Book | - | - | - | - | - | - |
| Nbr of stocks (in thousands) | 1,164 | 1,167 | 2,723 | 2,723 | - | - |
| Reference price 2 | 34.00 | 4.150 | 3.090 | 2.620 | 2.620 | 2.620 |
| Announcement Date | 3/30/22 | 3/24/23 | 4/1/24 | - | - | - |
1USD in Million2USD
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|
| Net sales 1 | 19.05 | 15.08 | 10.32 | 6.91 | 8.632 | 15.1 | 19.7 |
| EBITDA 1 | 0.9168 | -17.42 | -21.15 | -15.01 | -3.063 | 2.1 | 4.2 |
| EBIT 1 | 0.2046 | -19.21 | -35.03 | - | -6.6 | -4.9 | -3 |
| Operating Margin | 1.07% | -127.41% | -339.25% | - | -76.46% | -32.45% | -15.23% |
| Earnings before Tax (EBT) 1 | -0.7164 | -33.7 | -36.84 | - | -7.2 | -5.7 | -3.1 |
| Net income 1 | -1.757 | -33.16 | -35.99 | - | -7 | -5.1 | -2.7 |
| Net margin | -9.22% | -219.97% | -348.59% | - | -81.09% | -33.77% | -13.71% |
| EPS 2 | -2.500 | -29.10 | -30.73 | - | -2.560 | -1.840 | -0.9600 |
| Free Cash Flow | - | - | - | - | - | - | - |
| FCF margin | - | - | - | - | - | - | - |
| FCF Conversion (EBITDA) | - | - | - | - | - | - | - |
| FCF Conversion (Net income) | - | - | - | - | - | - | - |
| Dividend per Share | - | - | - | - | - | - | - |
| Announcement Date | 3/24/21 | 3/30/22 | 3/24/23 | 4/1/24 | - | - | - |
1USD in Million2USD
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: December | 2021 Q4 | 2022 Q1 | 2022 Q2 | 2022 Q3 | 2022 Q4 | 2023 Q1 | 2023 Q2 | 2023 Q3 | 2023 Q4 | 2024 Q1 | 2024 Q2 | 2024 Q3 | 2024 Q4 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 8.224 | 3.322 | 2.009 | 1.223 | 3.771 | 1.729 | 1.739 | 1.694 | 1.747 | 3.029 | 1.706 | 1.592 | 2.319 |
| EBITDA 1 | -5.432 | -5.554 | -4.947 | -6.465 | -3.509 | -4.255 | -4.255 | -2.429 | -4.068 | -0.3574 | -1.089 | -0.9855 | -0.61 |
| EBIT 1 | -6 | -6.132 | -5.441 | -7.552 | -5.185 | -5.411 | -4.757 | -2.665 | - | -1.215 | -2.1 | -1.9 | -1.4 |
| Operating Margin | -72.96% | -184.59% | -270.83% | -617.47% | -137.51% | -312.91% | -273.53% | -157.32% | - | -40.12% | -123.06% | -119.31% | -60.37% |
| Earnings before Tax (EBT) 1 | -7 | -15.97 | -7.488 | -8.537 | -4.849 | -5.259 | -8.201 | -3.534 | - | -1.683 | -2.2 | -1.9 | -1.4 |
| Net income 1 | -7.01 | -15.14 | -7.405 | -8.515 | -4.933 | -5.101 | -8.171 | -3.49 | - | -1.635 | -2.1 | -1.9 | -1.4 |
| Net margin | -85.24% | -455.71% | -368.61% | -696.18% | -130.82% | -294.96% | -469.83% | -206.04% | - | -53.97% | -123.06% | -119.31% | -60.37% |
| EPS 2 | -6.000 | -13.00 | -6.300 | -7.290 | -4.170 | -2.330 | -3.020 | -1.280 | - | -0.6000 | -0.7800 | -0.6900 | -0.5000 |
| Dividend per Share | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Announcement Date | 3/30/22 | 5/16/22 | 8/10/22 | 11/18/22 | 3/24/23 | 5/11/23 | 8/21/23 | 11/7/23 | 4/1/24 | 5/7/24 | - | - | - |
1USD in Million2USD
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|
| Net Debt | - | - | - | - | - | - | - |
| Net Cash position | - | - | - | - | - | - | - |
| Leverage (Debt/EBITDA) | - | - | - | - | - | - | - |
| Free Cash Flow | - | - | - | - | - | - | - |
| ROE (net income / shareholders' equity) | - | - | - | - | - | - | - |
| ROA (Net income/ Total Assets) | - | - | - | - | - | - | - |
| Assets 1 | - | - | - | - | - | - | - |
| Book Value Per Share | - | - | - | - | - | - | - |
| Cash Flow per Share | - | - | - | - | - | - | - |
| Capex | - | - | - | - | - | - | - |
| Capex / Sales | - | - | - | - | - | - | - |
| Announcement Date | 3/24/21 | 3/30/22 | 3/24/23 | 4/1/24 | - | - | - |
1USD in Million
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
Sell
Buy
Mean consensus
HOLD
Number of Analysts
2
Last Close Price
2.62
USD
Average target price
5
USD
Spread / Average Target
+90.84%
EPS Revisions
| 1st Jan change | Capi. | |
|---|---|---|
| -15.21% | 7.13M | |
| -2.21% | 58.77B | |
| +1.98% | 13.6B | |
| +27.32% | 8.24B | |
| -6.71% | 5.85B | |
| -23.02% | 4.4B | |
| -23.26% | 4.02B | |
| +10.84% | 3.88B | |
| -10.94% | 3.56B | |
| -1.38% | 3.19B |
- Stock Market
- Equities
- MSGM Stock
- Financials Motorsport Games Inc.
