Motorsport Games Inc. (MSGM)
Services-Prepackaged Software · Technology · $138M
Intrinsic Value (Consensus)
$15.60
Current Price
$28.60
Margin of Safety
-45.5%
45.5% Above Intrinsic Value
Value: $16
Price: $29
Valuation Model Estimates
Current Price: $28.60
DCF (Discounted Cash Flow)
$13.20
Graham Number
$6.71
Earnings Power Value
$13.88
Relative Value (P/E)
$28.60
Dividend Discount Model
Not applicable
—
Consensus Value
$15.60
Model Assumptions
Discount Rate
10.3%
Growth Rate
5.0%
Terminal Growth
2.5%
Risk-Free Rate
4.3%
Discount rate derived from CAPM (risk-free rate + beta × market risk premium). Growth rate based on trailing earnings growth, capped at 20%.
Key Financials
- EPS (TTM)
- $1.43
- EPS (Forward)
- $1.50
- Book Value
- $1.40
- P/E Ratio
- 20.0
- Forward P/E
- 19.0
- PEG Ratio
- —
- ROE
- 102.2%
- Debt/Equity
- —
- Revenue Growth
- 30.0%
- Earnings Growth
- 5.0%
- Dividend Yield
- N/A
- Beta
- 1.00
Data last updated: 2026-06-12
Source: Yahoo Finance