US · GAME
GameSquare Holdings, Inc.
- Sector
- Technology · Electronic Gaming & Multimedia
- Headquarters
- Frisco, TX 75034
- Website
- gamesquare.com
Price · as of 2024-12-31
$0.50
Market cap 32.04M
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $34.49 | +6,834.06% |
| Intrinsic Value(DCF) | $0.25 | -49.74% |
| Graham-Dodd Method(GD) | — | — |
| Graham Formula(GF) | — | — |
Valuation history
Annual price (USD per share) overlaid with each model's fair value. Y-axis is log scale.
| Year | Price | AI | DCF | Graham-Dodd | Graham Formula |
|---|---|---|---|---|---|
| 2010 | |||||
| 2011 | |||||
| 2012 | |||||
| 2013 | |||||
| 2014 | |||||
| 2015 | |||||
| 2016 | |||||
| 2017 | |||||
| 2018 | $319.50 | $521.10 | $0.00 | $0.00 | $0.00 |
| 2019 | $78.00 | $4,552.22 | $0.00 | $0.00 | $0.00 |
| 2020 | $29.00 | $205.64 | $1,853,457.61 | $0.00 | $0.00 |
| 2021 | $15.04 | $122.37 | $6,834,168.72 | $0.00 | $0.00 |
| 2022 | $5.96 | $73.00 | $4,188.35 | $0.00 | $22.76 |
| 2023 | $1.73 | $29.78 | $654.76 | $0.00 | $0.00 |
| 2024 | $0.63 | $34.49 | $3,895.18 | $0.00 | $0.00 |
AI valuation
Our deep-learning model estimates GameSquare Holdings, Inc.'s (GAME) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $34.49
- Current price
- $0.50
- AI upside
- +6,834.06%
Methodology and confidence bands appear in the dedicated valuation theory section. The AI score is an estimate, not a recommendation.
Intrinsic value (DCF)
Open DCF calculatorThree textbook valuation models, recomputed daily from the latest financial statements. The DCF uses our Chepakovich model. Graham-Dodd and Graham Formula are conservative reference points.
DCF
$0.25
-49.74% upside
Graham-Dodd
—
— upside
Graham Formula
—
— upside
Peer comparison
Same-industry comparables, ranked by market cap.
| Basic Info | Model Valuation | Core Valuation | Profitability | Leverage & Liquidity | Growth | Cash Flow | Dividends | Enterprise Value | Risk | ||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Ticker | Company Name | Price | Market Cap | AI Upside | DCF Upside | GD Upside | GF Upside | P/E | P/B | P/S | EV/EBITDA | PEG | P/TBV | Gross Margin | Operating Margin | Net Margin | ROE | ROIC | ROA | Debt/Equity | Interest Coverage | Current Ratio | Quick Ratio | Net Debt/EBITDA | EPS Growth | Sales Growth | FCF Growth | FCF Yield | Op Cash Flow Ratio | Cash ROIC | Dividend Yield | Dividend Payout | Shareholder Yield | EV/EBIT | EV/FCF | EV/Sales | Altman Z-Score |
| GAME | GameSquare Holdings, Inc. | $0.50 | 32.04M | +6,834% | -50% | — | — | -0.35 | -6.00 | 0.18 | -0.57 | — | -0.57 | 15.88% | -47.97% | -50.68% | -648.31% | -231.74% | -69.72% | -8.04 | -80.83 | 0.67 | 0.62 | -0.23 | -3772.00% | 13291.00% | 9014.00% | -173.41% | -0.56 | -153.53% | 0.00% | 0.00% | 7.63% | -0.63 | -0.95 | 0.30 | -3.01 |
| BRAG | Bragg Gaming Group Inc. | $1.68 | 42.76M | +1,784% | +14% | -58% | — | -17.59 | 1.23 | 0.89 | 6.98 | -74.75 | 18.41 | 52.98% | -3.47% | -5.05% | -7.18% | -3.95% | -4.90% | 0.14 | -1.29 | 1.14 | 1.05 | -0.01 | 2353.00% | 907.00% | -19945.00% | -2.21% | 0.38 | -2.91% | 0.00% | 0.00% | 0.00% | -25.50 | -45.06 | 0.89 | 1.47 |
| CMBM | Cambium Networks Corporat… | $1.12 | 31.63M | +4,267% | +60% | — | +4,057% | -1.59 | 1.52 | 0.56 | -2.61 | — | 2.39 | 31.26% | -27.64% | -35.16% | -68.42% | -55.09% | -31.77% | 0.39 | -24.14 | 1.69 | 0.86 | -0.25 | -49028.00% | -2584.00% | 7514.00% | -17.51% | -0.18 | -19.50% | 0.00% | 0.00% | 0.57% | -2.24 | -6.31 | 0.62 | 0.58 |
| GMHS | Gamehaus Holdings Inc. | $1.04 | 55.71M | +2,895% | -26% | -1% | — | 24.98 | 2.98 | 0.84 | 18.89 | — | 3.51 | 52.68% | 2.87% | 3.36% | 11.78% | 19.66% | 8.04% | 0.02 | — | 2.82 | 1.92 | -3.35 | -4873.00% | -1872.00% | -2070.00% | 2.20% | 0.16 | 13.18% | 0.00% | 0.00% | 0.00% | 24.45 | 38.07 | 0.70 | 8.30 |
| HOLO | MicroCloud Hologram Inc. | $2.14 | 31.17M | +779% | +4,400% | +5,601% | — | -6.79 | 0.28 | 1.50 | 8.31 | — | 0.28 | 22.54% | -47.59% | -21.81% | -7.45% | -777.64% | -7.24% | 0.00 | — | 52.19 | 51.85 | 6.19 | -9421.00% | 4262.00% | 24591.00% | -22.60% | -3.19 | -555.16% | 0.00% | 0.00% | 165.84% | 8.20 | 11.49 | -3.90 | 9.10 |
| MGRT | Mega Fortune Company Limi… | $6.56 | 90.2M | +75,514% | — | — | — | — | — | — | — | — | — | 50.67% | 20.29% | 16.13% | 21.13% | 20.30% | 16.34% | 0.04 | 111.53 | 4.88 | 2.79 | -0.03 | — | 23330.00% | 1109991.00% | — | -4.77 | -140.55% | — | 0.00% | — | — | — | — | — |
| QMCO | Quantum Corporation | $5.48 | 34.24M | +156% | -22% | — | +1,265% | -0.48 | -0.33 | 0.20 | -2.01 | -0.30 | -0.31 | 40.08% | -15.21% | -42.00% | 80.52% | 110.90% | -67.11% | -0.81 | -1.77 | 0.40 | 0.27 | -1.37 | 15988.00% | -1205.00% | 7822.00% | -52.17% | -0.09 | 75.99% | 0.00% | 0.00% | 0.00% | -4.11 | -5.99 | 0.62 | -8.70 |
| UPLD | Upland Software, Inc. | $0.88 | 25.51M | +3,157% | +28% | — | — | -0.70 | 0.75 | 0.29 | -6.80 | — | -0.28 | 70.49% | -37.23% | -41.02% | -64.63% | -24.70% | -16.11% | 2.78 | -11.44 | 0.98 | 0.82 | -5.10 | -2617.00% | -774.00% | -5206.00% | 29.81% | 0.20 | 5.64% | 0.00% | 0.00% | 24.87% | -3.07 | 13.44 | 1.14 | -1.60 |
| WBX | Wallbox N.V. | $3.21 | 33.69M | +780% | -95% | — | — | -0.51 | 1.08 | 0.42 | -2.75 | -4.75 | -3.10 | 32.80% | -81.62% | -90.87% | -126.98% | -49.31% | -32.57% | 3.62 | -6.12 | 0.90 | 0.43 | -2.29 | 1077.00% | 1372.00% | -1980.00% | -124.90% | -0.29 | -32.05% | 0.00% | 0.00% | 0.00% | -1.93 | -2.97 | 1.58 | -2.96 |
About GameSquare Holdings, Inc.
GameSquare Holdings, Inc. is an international digital media, entertainment and technology company. It engages in enabling global brands to connect with gaming and youth culture audiences. Its platform includes Code Red Esports Ltd., Cut+Sew (Zoned), Complexity Gaming, Fourth Frame Studios, Mission Supply, Frankly Media, Stream Hatchet, and Sideqik. The company was founded on April 8, 2011and is headquartered in Frisco, TX.
- CEO
- Justin Kenna
- Employees
- 132
- Beta
- 0.75
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($0.25 ÷ $0.50) − 1 = -49.74% (DCF, example).