US · GENI
Genius Sports Limited
- Sector
- Communication Services · Internet Content & Information
- Headquarters
- London WC1A 2SL
- Website
- geniussports.com
Price · as of 2024-12-31
$4.35
Market cap 1.48B
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $27.96 | +542.76% |
| Intrinsic Value(DCF) | $24.67 | +467.13% |
| 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 | |||||
| 2019 | $0.00 | $0.00 | |||
| 2020 | $17.18 | $32.41 | $12.92 | $0.00 | $0.00 |
| 2021 | $4.50 | $31.36 | $4.40 | $0.00 | $0.00 |
| 2022 | $4.56 | $28.04 | $18.69 | $0.00 | $0.00 |
| 2023 | $5.96 | $40.82 | $19.82 | $0.00 | $0.00 |
| 2024 | $9.72 | $27.96 | $8.77 | $0.00 | $0.00 |
AI valuation
Our deep-learning model estimates Genius Sports Limited's (GENI) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $27.96
- Current price
- $4.35
- AI upside
- +542.76%
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
$24.67
+467.13% 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 |
| GENI | Genius Sports Limited | $4.35 | 1.48B | +543% | +467% | — | — | -35.39 | 3.90 | 4.37 | 130.71 | — | 17.05 | 25.19% | -11.46% | -12.34% | -11.01% | -12.23% | -8.04% | 0.01 | — | 1.43 | 1.16 | -6.31 | -2895.00% | 2371.00% | -15138.00% | 0.79% | 0.41 | 3.68% | 0.00% | 0.00% | 0.77% | -36.36 | 120.88 | 4.17 | 4.70 |
| CNK | Cinemark Holdings, Inc. | $28.24 | 3.32B | +103% | -60% | — | -57% | 23.32 | 8.15 | 1.06 | 12.39 | — | -2.89 | 18.55% | 10.97% | 4.44% | 28.31% | 9.19% | 2.98% | 9.34 | 2.09 | 0.71 | 0.62 | 6.32 | -4951.00% | 215.00% | -4378.00% | 5.37% | 0.47 | 5.18% | 1.18% | 27.50% | 9.51% | 19.72 | 38.03 | 2.16 | 1.36 |
| DJT | Trump Media & Technology … | $10.71 | 3B | +121% | -42% | — | — | -3.96 | 1.71 | 765.84 | -20.62 | -21.24 | 1.87 | 54.51% | -15560.85% | -19312.99% | -55.64% | -49.65% | -39.93% | 0.58 | -20.95 | 1.23 | 0.45 | -5.04 | 1864.00% | 176.00% | -12149.00% | 0.50% | 0.02 | 1.23% | 0.00% | 0.00% | 1.90% | -5.81 | 234.75 | 904.22 | -0.84 |
| DOYU | DouYu International Holdi… | $5.28 | 159.34M | +1,079% | +74% | — | +250% | -5.42 | 0.39 | 0.39 | 5.16 | — | 0.40 | 7.58% | -13.21% | -6.96% | -5.63% | -160.80% | -4.54% | 0.00 | — | 3.63 | 3.42 | 2.14 | -96937.00% | -2278.00% | 29377.00% | -15.16% | -0.19 | -71.81% | 126.44% | -684.90% | 132.79% | 4.27 | 9.56 | -0.56 | 0.99 |
| IAC | IAC InterActive Corp. | $38.32 | 2.97B | +57% | -47% | -19% | -4% | -27.86 | 0.61 | 1.21 | 11.77 | — | 1.17 | 66.81% | -4.06% | -4.35% | -2.02% | -1.30% | -1.25% | 0.30 | -1.04 | 2.75 | 2.51 | 1.63 | -7951.00% | -3714.00% | -8449.00% | 1.55% | 0.11 | 0.82% | 0.00% | 0.00% | 10.87% | -34.64 | 75.03 | 1.41 | 1.07 |
| JOYY | JOYY, Inc. Sponsored ADR … | $59.67 | 3.17B | +16% | -18% | -47% | — | -10.63 | 0.55 | 1.15 | 4.77 | — | 1.33 | 36.03% | -18.13% | -6.53% | -4.92% | -15.40% | -3.03% | 0.01 | -83.69 | 0.96 | 0.72 | -2.47 | -15417.00% | -133.00% | 496.00% | 8.69% | 0.12 | 8.51% | 0.00% | 0.00% | 10.06% | -1.97 | 3.57 | 0.36 | 1.19 |
| KYIV | Kyivstar Group Ltd. Commo… | $11.82 | 2.73B | +166% | -37% | -9% | -12% | 7.68 | 2.47 | 2.90 | 5.22 | 936.68 | 3.40 | 64.20% | 37.87% | 30.79% | 35.28% | 18.93% | 16.56% | 0.83 | 4.24 | 1.36 | 0.98 | 0.79 | 82.00% | 44.00% | -3259.00% | 6.83% | 0.48 | 12.14% | 0.00% | 0.00% | 10.89% | 8.88 | 16.98 | 3.36 | 2.53 |
| MANU | Manchester United plc | $18.01 | 3.11B | +124% | -65% | — | — | -61.39 | 10.46 | 3.04 | 13.95 | — | -8.61 | 82.34% | -2.77% | -4.95% | -19.50% | -2.67% | -2.21% | 3.33 | -0.34 | 0.38 | 0.32 | 3.02 | -7206.00% | 72.00% | -12283.00% | 1.38% | 0.10 | 4.06% | 0.00% | 0.00% | 0.00% | -140.35 | 92.44 | 3.88 | 0.58 |
| NN | NextNav Inc. | $16.09 | 2.17B | +97% | -73% | — | — | -12.83 | 26.08 | 230.61 | -23.41 | -47.05 | 55.48 | -90.10% | -1060.12% | -1797.12% | -158.13% | -119.65% | -62.91% | 1.43 | -6.39 | 7.09 | 6.87 | -0.58 | 2727.00% | 4679.00% | 44.00% | -2.93% | -3.13 | -76.37% | 0.00% | 0.00% | 0.00% | -21.61 | -33.86 | 229.08 | -1.08 |
| WB | Weibo Corporation | $9.93 | 2.37B | +614% | +3% | -19% | +1% | 7.72 | 0.67 | 1.32 | 3.14 | — | 0.72 | 78.94% | 28.17% | 17.14% | 8.74% | 12.32% | 4.36% | 0.55 | 4.69 | 3.61 | 3.48 | 0.02 | -1888.00% | -29.00% | -906.00% | 24.92% | 0.66 | 19.55% | 8.38% | 64.60% | 12.94% | 3.79 | 3.24 | 1.07 | 1.96 |
| YELP | Yelp Inc. | $22.29 | 1.41B | +267% | -43% | -8% | +21% | 9.83 | 2.01 | 0.98 | 4.70 | 51.34 | 2.72 | 90.27% | 12.63% | 9.94% | 20.02% | 29.58% | 14.99% | 0.06 | — | 2.99 | 2.75 | -0.71 | 1915.00% | 375.00% | 3000.00% | 22.57% | 2.16 | 72.34% | 0.00% | 0.00% | 20.41% | 6.24 | 3.57 | 0.79 | 4.18 |
About Genius Sports Limited
Genius Sports Limited develops and sells technology-led products and services to the sports, sports betting, and sports media industries. It offers technology infrastructure for the collection, integration, and distribution of live data of sports leagues; streaming solutions comprising technology, automatic production, and distribution for sports to commercialize video footage of their games; and end-to-end integrity services to sports leagues, such as full-time active monitoring technology, which uses mathematical algorithms to identify and flag suspicious betting activity in global betting markets, as well as a full suite of online and offline educational and consultancy services. The company also provides live sports data collection; pre-game and in-game odds feeds; risk management services, including customer profiling, monitoring of incoming bets, automated acceptance and rejection of bets, and limit setting; live streaming services; creation, delivery, and measurement services for personalized online marketing campaigns; and fan engagement widgets for digital publishers that offer live game statistics and betting-related content. The company is headquartered in London, the United Kingdom.
- CEO
- Mark Locke
- Employees
- 1.85K
- Beta
- 1.86
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($24.67 ÷ $4.35) − 1 = +467.13% (DCF, example).