Motorsport Games Inc. (MSGM)
Services-Prepackaged Software · Technology · $21M
Intrinsic Value (Consensus)
$15.60
Current Price
$3.90
Margin of Safety
+300%
300% Below Intrinsic Value
Value: $16
Price: $4
Valuation Model Estimates
Current Price: $3.90
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%.
Health Score
A
80
Profitability
25/25
Strength
17/25
Valuation
22/25
Growth
16/25
Financial Health Signals
Strong profitability — ROE of 102% (above 20% is excellent)
High free cash flow yield (19.0%) — generating lots of cash relative to price
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
Similar Stocks (Technology)
AGMHAGM Group Holdings I...
$986.06+300%
AISPAirship AI Holdings,...
$13.52+300%
TASKTaskUs, Inc.
$20.62+284.7%
ENRENERGIZER HOLDINGS, ...
$61.57+202.1%
KLACKLA Corporation
$716.60+201.9%
Data last updated: 2026-06-16
Source: Yahoo Finance