|
Motorsport Games Inc. (MSGM) DCF -Bewertung
US | Technology | Electronic Gaming & Multimedia | NASDAQ
|
- ✓ Fully Editable: Tailor To Your Needs In Excel Or Sheets
- ✓ Professional Design: Trusted, Industry-Standard Templates
- ✓ Pre-Built For Quick And Efficient Use
- ✓ No Expertise Is Needed; Easy To Follow
Motorsport Games Inc. (MSGM) Bundle
Unabhängig davon, ob Sie ein Anleger oder Analyst sind, ist dieser (MSGM) DCF-Taschenrechner Ihre Anlaufstelle für eine genaue Bewertung. Mit echten Daten von Motorsport Games Inc. können Sie problemlos Prognosen anpassen und die Effekte in Echtzeit beobachten.
Discounted Cash Flow (DCF) - (USD MM)
| Year | AY1 2019 |
AY2 2020 |
AY3 2021 |
AY4 2022 |
AY5 2023 |
FY1 2024 |
FY2 2025 |
FY3 2026 |
FY4 2027 |
FY5 2028 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 11.9 | 19.0 | 15.1 | 10.3 | 6.9 | 6.5 | 6.1 | 5.7 | 5.4 | 5.0 |
| Revenue Growth, % | 0 | 60.71 | -20.84 | -31.51 | -33.08 | -6.18 | -6.18 | -6.18 | -6.18 | -6.18 |
| EBITDA | -4.9 | .8 | -31.4 | -33.2 | -11.4 | -4.4 | -4.1 | -3.8 | -3.6 | -3.4 |
| EBITDA, % | -41.29 | 3.98 | -208.39 | -321.56 | -165.49 | -67.46 | -67.46 | -67.46 | -67.46 | -67.46 |
| Depreciation | .9 | .7 | 1.8 | 2.5 | 2.1 | 1.0 | .9 | .9 | .8 | .8 |
| Depreciation, % | 7.27 | 3.78 | 11.84 | 24.14 | 30.62 | 15.53 | 15.53 | 15.53 | 15.53 | 15.53 |
| EBIT | -5.8 | .0 | -33.2 | -35.7 | -13.6 | -4.5 | -4.2 | -4.0 | -3.7 | -3.5 |
| EBIT, % | -48.57 | 0.19765 | -220.23 | -345.7 | -196.1 | -69.67 | -69.67 | -69.67 | -69.67 | -69.67 |
| Total Cash | 2.0 | 4.0 | 17.8 | 1.0 | 1.7 | 2.2 | 2.1 | 2.0 | 1.8 | 1.7 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 5.1 | 6.0 | 5.6 | 2.0 | .7 | 1.8 | 1.7 | 1.6 | 1.5 | 1.4 |
| Account Receivables, % | 42.97 | 31.37 | 37.33 | 19.52 | 10.65 | 28.37 | 28.37 | 28.37 | 28.37 | 28.37 |
| Inventories | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Inventories, % | 0 | 0.000005250576 | 0 | 0 | 0 | 0.000001050115 | 0.000001050115 | 0.000001050115 | 0.000001050115 | 0.000001050115 |
| Accounts Payable | .3 | .7 | 1.8 | 2.4 | .8 | .7 | .6 | .6 | .6 | .5 |
| Accounts Payable, % | 2.25 | 3.71 | 11.84 | 22.98 | 11.78 | 10.51 | 10.51 | 10.51 | 10.51 | 10.51 |
| Capital Expenditure | -.1 | -.2 | -1.0 | -.3 | -.8 | -.3 | -.3 | -.3 | -.2 | -.2 |
| Capital Expenditure, % | -0.9138 | -1.24 | -6.52 | -2.83 | -11.42 | -4.59 | -4.59 | -4.59 | -4.59 | -4.59 |
| Tax Rate, % | 8.88 | 8.88 | 8.88 | 8.88 | 8.88 | 8.88 | 8.88 | 8.88 | 8.88 | 8.88 |
| EBITAT | -2.9 | .1 | -34.5 | -45.9 | -12.3 | -4.0 | -3.7 | -3.5 | -3.3 | -3.1 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -7.0 | .2 | -32.2 | -39.5 | -11.3 | -4.5 | -3.0 | -2.8 | -2.7 | -2.5 |
| WACC, % | 25.3 | 37.12 | 37.12 | 37.12 | 34.97 | 34.33 | 34.33 | 34.33 | 34.33 | 34.33 |
| PV UFCF | ||||||||||
| SUM PV UFCF | -7.6 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | -3 | |||||||||
| Terminal Value | -8 | |||||||||
| Present Terminal Value | -2 | |||||||||
| Enterprise Value | -9 | |||||||||
| Net Debt | -1 | |||||||||
| Equity Value | -8 | |||||||||
| Diluted Shares Outstanding, MM | 3 | |||||||||
| Equity Value Per Share | -3.07 |
What You Will Get
- Real MSGM Financial Data: Pre-filled with Motorsport Games Inc.’s historical and projected data for precise analysis.
- Fully Editable Template: Modify key inputs like revenue growth, WACC, and EBITDA % with ease.
- Automatic Calculations: See Motorsport Games Inc.’s intrinsic value update instantly based on your changes.
- Professional Valuation Tool: Designed for investors, analysts, and consultants seeking accurate DCF results.
- User-Friendly Design: Simple structure and clear instructions for all experience levels.
Key Features
- Comprehensive DCF Calculator: Features detailed unlevered and levered DCF valuation models tailored for Motorsport Games Inc. (MSGM).
- WACC Calculator: Pre-configured Weighted Average Cost of Capital sheet with adjustable inputs specific to the gaming industry.
- Customizable Forecast Assumptions: Adjust growth projections, capital investments, and discount rates to suit your analysis.
- Integrated Financial Ratios: Evaluate profitability, leverage, and efficiency ratios relevant to Motorsport Games Inc. (MSGM).
- Interactive Dashboard and Charts: Visual representations highlight essential valuation metrics for straightforward evaluation.
How It Works
- Step 1: Download the Excel file for Motorsport Games Inc. (MSGM).
- Step 2: Review Motorsport Games' pre-filled financial data and forecasts.
- Step 3: Modify key inputs such as revenue growth, WACC, and tax rates (highlighted cells).
- Step 4: Observe the DCF model update in real-time as you adjust your assumptions.
- Step 5: Analyze the outputs and leverage the results for your investment decisions.
Why Choose This Calculator for Motorsport Games Inc. (MSGM)?
- Accurate Data: Utilize real Motorsport Games financials for dependable valuation outcomes.
- Customizable: Modify essential parameters such as growth rates, WACC, and tax rates to align with your forecasts.
- Time-Saving: Pre-configured calculations save you the hassle of starting from the ground up.
- Professional-Grade Tool: Tailored for investors, analysts, and consultants in the gaming industry.
- User-Friendly: Easy-to-navigate interface and comprehensive instructions cater to users of all experience levels.
Who Should Use This Product?
- Investors: Evaluate Motorsport Games Inc. (MSGM) for informed buying or selling decisions.
- CFOs and Financial Analysts: Optimize valuation workflows and assess financial forecasts.
- Game Developers: Understand how gaming companies like Motorsport Games Inc. (MSGM) are valued.
- Consultants: Provide comprehensive valuation analyses for gaming industry clients.
- Students and Educators: Utilize real-time data to learn and teach valuation methodologies in the gaming sector.
What the Template Contains
- Preloaded MSGM Data: Historical and projected financial data, including revenue, EBIT, and capital expenditures.
- DCF and WACC Models: Professional-grade sheets for calculating intrinsic value and Weighted Average Cost of Capital.
- Editable Inputs: Yellow-highlighted cells for adjusting revenue growth, tax rates, and discount rates.
- Financial Statements: Comprehensive annual and quarterly financials for deeper analysis.
- Key Ratios: Profitability, leverage, and efficiency ratios to evaluate performance.
- Dashboard and Charts: Visual summaries of valuation outcomes and assumptions.
Disclaimer
All information, articles, and product details provided on this website are for general informational and educational purposes only. We do not claim any ownership over, nor do we intend to infringe upon, any trademarks, copyrights, logos, brand names, or other intellectual property mentioned or depicted on this site. Such intellectual property remains the property of its respective owners, and any references here are made solely for identification or informational purposes, without implying any affiliation, endorsement, or partnership.
We make no representations or warranties, express or implied, regarding the accuracy, completeness, or suitability of any content or products presented. Nothing on this website should be construed as legal, tax, investment, financial, medical, or other professional advice. In addition, no part of this site—including articles or product references—constitutes a solicitation, recommendation, endorsement, advertisement, or offer to buy or sell any securities, franchises, or other financial instruments, particularly in jurisdictions where such activity would be unlawful.
All content is of a general nature and may not address the specific circumstances of any individual or entity. It is not a substitute for professional advice or services. Any actions you take based on the information provided here are strictly at your own risk. You accept full responsibility for any decisions or outcomes arising from your use of this website and agree to release us from any liability in connection with your use of, or reliance upon, the content or products found herein.