US · MSGM
Motorsport Games Inc.
- Sector
- Technology · Electronic Gaming & Multimedia
- Headquarters
- Miami, FL 33137
- Website
- motorsportgames.com
Price · as of 2024-12-31
$4.52
Market cap 19.81M
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $413.14 | +9,040.27% |
| Intrinsic Value(DCF) | $22.89 | +406.42% |
| 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 | $21.69 | |||
| 2020 | $254.60 | $2,550.23 | $4,439.41 | $0.00 | $0.00 |
| 2021 | $19.80 | $8,178.37 | $0.00 | $0.00 | $334.84 |
| 2022 | $10.24 | $6.40 | $0.00 | $0.00 | $678.92 |
| 2023 | $2.21 | $191.76 | $0.00 | $0.00 | $130.23 |
| 2024 | $1.28 | $413.14 | $0.00 | $0.00 | $0.00 |
AI valuation
Our deep-learning model estimates Motorsport Games Inc.'s (MSGM) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $413.14
- Current price
- $4.52
- AI upside
- +9,040.27%
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
$22.89
+406.42% 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 |
| MSGM | Motorsport Games Inc. | $4.52 | 19.81M | +9,040% | +406% | — | — | -1.23 | 7.54 | 0.43 | -8.67 | — | -1.30 | 62.87% | -20.14% | -31.69% | -397.74% | 463.10% | -38.04% | 0.10 | -14.49 | 0.56 | 0.46 | 2.40 | -8142.00% | 2573.00% | -7911.00% | -76.55% | -0.57 | 757.73% | 0.00% | 0.00% | 0.00% | -1.67 | -1.02 | 0.34 | -20.02 |
| BHAT | Fujian Blue Hat Interacti… | $0.05 | 358.58K | +2,347,658% | +13,746,425% | — | +2,080,288% | -0.23 | 0.07 | 0.12 | -0.54 | 0.00 | 0.07 | 8.26% | -23.80% | -50.87% | -26.18% | -11.34% | -15.30% | 0.09 | -1.32 | 1.72 | 0.13 | -0.30 | 46666218.00% | -7459.00% | -5809.00% | -40.90% | -0.02 | -2.25% | 0.00% | 0.00% | 15.55% | -1.10 | -5.54 | 0.26 | -0.68 |
| GXAI | Gaxos.ai Inc. | $1.14 | 8.12M | +16,705% | +287,367% | — | — | -0.65 | 0.13 | 556.14 | 3.98 | — | 0.14 | 100.00% | -91969.33% | -85033.10% | -34.15% | 2259.05% | -33.05% | 0.00 | — | 41.91 | 41.76 | 3.94 | -5200.00% | 147305.00% | 1442.00% | -155.19% | -8.17 | 2119.98% | 0.00% | 0.00% | 598.01% | 3.92 | 4.18 | -3607.13 | 3.06 |
| MTC | MMTec, Inc. | $4.28 | 107.8M | +2,306% | +6,455% | — | — | -0.34 | 1.17 | 16.59 | -0.68 | — | 1.17 | 81.64% | -163.81% | -4879.66% | -122.40% | -2.92% | -81.80% | 1.22 | -1.26 | 0.41 | 0.39 | -0.33 | -30857.00% | 11477.00% | -11393.00% | 2.32% | 0.10 | 0.68% | 0.00% | 0.00% | 6.14% | -19.77 | 84.27 | 32.38 | -1.17 |
| NVNI | Nvni Group Limited Ordina… | $1.22 | 4.22M | +3,459% | +8,505% | — | — | -0.48 | -0.27 | 0.17 | 3.64 | — | -0.07 | 63.39% | 8.53% | -44.58% | 77.00% | -57.33% | -16.65% | -0.57 | 0.23 | 0.16 | 0.08 | 2.21 | -6618.00% | 1438.00% | -33936.00% | 68.54% | 0.09 | -78.36% | 0.00% | 0.00% | 60.20% | 5.06 | 3.71 | 0.43 | -2.21 |
| SONM | Sonim Technologies, Inc. | $5.44 | 5.6M | +128,813% | +183% | — | +3,574% | -5.40 | -31.88 | 3.12 | -5.91 | -0.02 | -31.88 | 17.02% | -57.70% | -57.72% | -403.74% | -3392.74% | -70.26% | 0.00 | -1159.97 | 0.74 | 0.39 | 0.18 | 3385238.00% | -3774.00% | 11282.00% | -4.79% | -0.19 | -877.46% | 0.00% | 0.00% | 0.00% | -5.24 | -20.28 | 3.03 | -9.27 |
| SOPA | Society Pass Incorporated | $0.73 | 4M | +77,070% | -37% | — | +1,942% | -0.33 | -1.58 | 0.48 | 0.36 | — | -0.44 | 26.22% | -131.18% | -143.93% | -646.37% | 321.86% | -54.39% | -0.41 | -61.27 | 0.62 | 0.47 | 0.72 | -6326.00% | -1305.00% | -11712.00% | 72.35% | 0.11 | -84.37% | 0.00% | 0.00% | 135.24% | 0.36 | -1.39 | -0.48 | -8.77 |
| SOS | SOS Limited | $1.26 | 6.58M | +251,844% | +46,875% | +9,676% | — | -1.19 | 0.04 | 0.07 | 21.45 | -0.01 | 0.04 | 3.04% | -9.34% | -5.88% | -3.14% | -12.31% | -2.82% | 0.00 | — | 9.97 | 2.33 | 23.01 | 823333.00% | 15042.00% | -75470.00% | -392.19% | -1.36 | -36.20% | 0.00% | 0.00% | 0.00% | 10.25 | 3.48 | -0.96 | 0.74 |
| TBH | Brag House Holdings, Inc. | $0.28 | 3.03M | +14,629,550% | +529% | — | +9,687% | -14.05 | -5.46 | 440111.39 | -47.07 | — | -5.46 | -341.90% | -1420637.14% | -3131922.86% | 45.25% | 74.04% | -325.58% | -0.71 | -0.68 | 0.01 | 0.01 | -5.42 | -2955.00% | -9997.00% | -2642.00% | -1.24% | -0.06 | 28.38% | 0.00% | 0.00% | 0.00% | -35.01 | -91.35 | 497377.13 | -25.62 |
| WATT | Energous Corporation | $11.82 | 19.03M | +305% | +38,258% | — | — | -0.12 | -2.06 | 2.88 | -0.14 | — | -2.06 | 1.56% | -2397.14% | -2395.57% | -353.09% | 1789.12% | -179.75% | -1.38 | — | 0.60 | 0.29 | -0.01 | -3807.00% | 6196.00% | -895.00% | -798.80% | -3.61 | 1719.73% | 0.00% | 0.00% | 0.00% | -0.13 | -0.13 | 3.06 | -163.88 |
About Motorsport Games Inc.
Motorsport Games Inc. develops and publishes multi-platform racing video games in the United States. It operates through Gaming and Esports segments. The company offers video games for game consoles, personal computer, and mobile platforms through various retail and digital channels, including full-game and downloadable content. It also organizes and facilitates esports tournaments, competitions, and events for its licensed racing games, as well as on behalf of third-party racing game developers and publishers. The company sells its video game products through various retail and digital channels. Motorsport Games Inc. was founded in 2018 and is headquartered in Miami, Florida. Motorsport Games Inc. operates as a subsidiary of Motorsport Network LLC.
- CEO
- Stephen Hood
- Employees
- 22
- Beta
- 1.80
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($22.89 ÷ $4.52) − 1 = +406.42% (DCF, example).