Motorsport Games (MSGM) Financials: Revenue & Earnings
MSGM$4.50-0.09 -1.96%
$24.34M
Market Cap
—
P/E
—
Forward P/E
—
Score
Motorsport Games (MSGM) Financials: Revenue & Earnings
MSGM price $4.50 -0.09 -1.96%
- Ticker
- MSGM
- Price
- $4.50
- Change
- -0.09 -1.96%
- Market cap ?
- $24.34M
- Beta ?
- 1.89
- Sector
- Technology
- Industry
- Electronic Gaming & Multimedia
Fair value
MSGM fair value $25.15. Price $4.50. Price is 82% below fair value.
Fair value is an estimate of what one share is worth if future cash flows arrive as modeled. It is not a forecast of the share price. How discounted cash flow works.
Calculated with a 10-year free-cash-flow discount. Starting free cash flow 4.06M. Growth 20.00%. When analyst earnings forecasts are available, free cash flow in those years is forecast earnings times the company's usual conversion of earnings into free cash flow, kept between 60% and 130%. Years with fewer than 3 analyst estimates are left out. Growth then fades in a straight line to terminal growth by year 10, starting from the last well-covered year's growth, or from the pace across those years when the final year slows sharply, kept between 0% and 20%. Without those forecasts, year-1 growth is analyst revenue growth for the next full fiscal year, or 5-year historical revenue growth when that forecast is missing, held for five years, then fading in a straight line to terminal growth by year 10. Terminal growth 3.00%. Discount rate 12.00% (beta 1.9). Beta is kept between 0.8 and 2.0, which on its own would make the discount rate 8.7% to 15.3%. The rate is then capped at 12%. A cap is used because a discount above 12% pushes higher-beta stocks further from the price. The discount rate stays at least 5 percentage points above terminal growth. Shares 5.41M. Net debt -4.98M. The earnings value is next-12-months earnings per share, or trailing earnings when that forecast is missing, times the stock's own 10-year median P/E, kept between 8 and 40. Fewer than five years of history uses the sector's typical P/E. Fair value is the average of the cash-flow value and the earnings value when both exist. Model uncertainty is high when fair value is more than 60% from the price, or when most of the cash-flow value sits after year 10.
Model uncertainty high for this stock
Earnings
| Date | EPS actual | EPS estimate | Revenue | Revenue estimate |
|---|---|---|---|---|
| 2026-11-05 | — | 0.14 | — | 3.79M |
| 2026-08-14 | 0.19 | 0.02 | 3.54M | 2.90M |
| 2026-05-13 | 0.07 | — | 4.03M | — |
| 2026-03-10 | 0.15 | — | 3.85M | — |
| 2025-11-06 | 0.14 | — | 3.10M | — |
| 2025-08-13 | 0.82 | — | 2.59M | — |
| 2025-05-09 | 0.33 | — | 1.76M | — |
| 2025-03-20 | -0.89 | -0.48 | 1.97M | 3.30M |
| 2024-11-14 | 0.00 | -0.63 | 1.80M | 2.00M |
| 2024-08-09 | 0.87 | 0.69 | 1.88M | 1.80M |
| 2024-05-07 | -0.60 | -0.78 | 3.03M | 1.75M |
| 2024-04-01 | 1.35 | -1.74 | 1.75M | 2.06M |
| 2023-11-07 | -1.28 | -1.72 | 1.69M | 2.06M |
| 2023-08-21 | -3.02 | -1.91 | 1.74M | 1.45M |
| 2023-05-11 | -2.33 | -3.35 | 1.73M | 1.34M |
| 2023-03-24 | -4.17 | 3.73 | 3.77M | 4.13M |
| 2022-11-18 | -7.29 | -4.90 | 1.22M | 3.20M |
| 2022-08-10 | -6.30 | -4.50 | 2.01M | 1.83M |
| 2022-05-16 | -12.97 | -4.75 | 3.32M | 1.78M |
| 2022-03-30 | -6.00 | 0.60 | 8.22M | 13.74M |
| 2021-11-04 | -5.60 | -4.70 | 2.14M | 1.78M |
| 2021-08-11 | -5.00 | -4.00 | 2.24M | 1.44M |
| 2021-05-17 | -13.00 | -12.90 | 2.47M | — |
| 2021-03-24 | -2.63 | — | 2.93M | — |
| 2021-01-13 | 1.19 | — | 8.99M | — |
| 2020-06-30 | -0.05 | — | 3.89M | — |
| 2020-03-31 | -0.14 | — | 3.23M | — |
| 2019-12-31 | -0.36 | — | 2.28M | — |
Dividends
Yield 0.00%. Payout ratio 0.00%. Frequency —.
Safety score 37/100 · Watch. Payout ratio is 0% of earnings. Free-cash-flow coverage is not available, so this part stays neutral. No dividend history was found. There is no dividend yield.
| Ex-date | Dividend | Record | Payment | Frequency |
|---|---|---|---|---|
| No data yet. | ||||
Insider trades
| Date | Insider | Action | Shares | Price | Value |
|---|---|---|---|---|---|
| 2026-09-01 | Red Oak Partners, LLC | Buy | 1.41K | $3.95 | 5.55K |
| 2026-09-01 | Red Oak Partners, LLC | Buy | 743 | $3.95 | 2.93K |
| 2026-08-31 | Red Oak Partners, LLC | Buy | 2.98K | $3.93 | 11.71K |
| 2026-08-31 | Red Oak Partners, LLC | Buy | 1.57K | $3.93 | 6.19K |
| 2026-08-28 | Red Oak Partners, LLC | Buy | 2.83K | $3.91 | 11.08K |
| 2026-08-28 | Red Oak Partners, LLC | Buy | 1.50K | $3.91 | 5.86K |
| 2026-08-27 | Red Oak Partners, LLC | Buy | 2.15K | $3.90 | 8.37K |
| 2026-08-27 | Red Oak Partners, LLC | Buy | 1.13K | $3.90 | 4.42K |
| 2026-08-21 | Red Oak Partners, LLC | Buy | 3.41K | $3.67 | 12.51K |
| 2026-08-21 | Red Oak Partners, LLC | Buy | 1.80K | $3.67 | 6.61K |
| 2026-08-20 | Red Oak Partners, LLC | Buy | 17.95K | $3.86 | 69.32K |
| 2026-08-20 | Red Oak Partners, LLC | Buy | 5.19K | $3.86 | 20.06K |
| 2026-08-18 | Red Oak Partners, LLC | Buy | 12.81K | $4.00 | 51.23K |
| 2026-08-18 | Red Oak Partners, LLC | Buy | 6.89K | $4.00 | 27.56K |
| 2026-08-17 | Red Oak Partners, LLC | Buy | 6.76K | $3.87 | 26.15K |
| 2026-08-17 | Red Oak Partners, LLC | Buy | 3.64K | $3.87 | 14.06K |
| 2026-07-30 | Sunner Navtej Singh | Buy | 69.57K | — | — |
| 2026-07-30 | Delta John | Buy | 62.46K | — | — |
| 2026-07-30 | Jacobson Andrew P. | Buy | 77.25K | — | — |
| 2026-07-30 | HOOD STEPHEN | Buy | 100.00K | — | — |
| 2026-07-30 | Hansen-Chambers Peter | Buy | 12.50K | — | — |
| 2026-07-30 | Hansen-Chambers Peter | Buy | 12.50K | — | — |
| 2026-07-30 | Huang Guoquan | Buy | 64.66K | — | — |
| 2026-07-30 | Beckley Stanley | Buy | 25.00K | — | — |
| 2026-07-02 | Red Oak Partners, LLC | Buy | 8.21K | $4.14 | 33.99K |
| 2026-07-02 | Red Oak Partners, LLC | Buy | 4.53K | $4.14 | 18.75K |
| 2026-07-01 | Red Oak Partners, LLC | Buy | 2.06K | $4.07 | 8.39K |
| 2026-07-01 | Red Oak Partners, LLC | Buy | 1.14K | $4.07 | 4.63K |
| 2026-07-01 | Hansen-Chambers Peter | Other | 0 | — | — |
| 2026-06-30 | Red Oak Partners, LLC | Buy | 17.88K | $3.95 | 70.68K |
| 2026-06-30 | Red Oak Partners, LLC | Buy | 9.87K | $3.95 | 39.00K |
| 2026-06-30 | Red Oak Partners, LLC | Other | 0 | — | — |
| 2026-06-30 | Red Oak Partners, LLC | Other | 0 | — | — |
| 2026-04-23 | ZOI MIKE | Sell | 904.39K | $4.11 | 3.72M |
| 2026-03-10 | ZOI MIKE | Sell | 31.13K | $4.51 | 140.40K |
| 2026-03-09 | ZOI MIKE | Sell | 24.72K | $4.84 | 119.64K |
| 2026-03-06 | ZOI MIKE | Sell | 29.22K | $4.70 | 137.35K |
| 2026-03-05 | ZOI MIKE | Sell | 90.90K | $4.49 | 408.14K |
| 2026-03-04 | ZOI MIKE | Sell | 40.53K | $4.03 | 163.36K |
| 2026-03-03 | ZOI MIKE | Sell | 11.68K | $3.77 | 44.01K |
| 2026-03-02 | ZOI MIKE | Sell | 6.50K | $3.74 | 24.31K |
| 2026-02-27 | ZOI MIKE | Sell | 9.60K | $3.71 | 35.63K |
| 2026-02-26 | ZOI MIKE | Sell | 5.06K | $3.52 | 17.81K |
| 2026-02-25 | ZOI MIKE | Sell | 9.36K | $3.58 | 33.52K |
| 2026-02-24 | ZOI MIKE | Sell | 8.96K | $3.62 | 32.44K |
| 2026-02-23 | ZOI MIKE | Sell | 48.91K | $3.59 | 175.58K |
| 2026-02-20 | ZOI MIKE | Sell | 4.96K | $3.29 | 16.32K |
| 2025-12-12 | Delta John | Buy | 4.00K | $2.59 | 10.36K |
| 2025-12-11 | Delta John | Buy | 1.00K | $2.66 | 2.66K |
| 2025-08-20 | Delta John | Buy | 3.50K | $2.91 | 10.19K |
| 2025-08-19 | Delta John | Buy | 3.50K | $2.93 | 10.24K |
| 2025-04-16 | Huang Guoquan | Other | 0 | — | — |
| 2025-04-16 | Huang Guoquan | Other | 0 | — | — |
| 2024-01-26 | HOOD STEPHEN | Buy | 46.00K | $2.56 | 117.99K |
| 2023-11-08 | Beckley Stanley | Other | 0 | — | — |
| 2023-04-19 | HOOD STEPHEN | Sell | 1.18K | $200.00 | 235.80K |
| 2023-04-03 | Sunner Navtej Singh | Buy | 13.16K | $5.70 | 75.00K |
| 2023-04-03 | Jacobson Andrew P. | Buy | 13.16K | $5.70 | 75.00K |
| 2023-03-20 | Potter Jason Andrew | Other | 0 | — | — |
| 2023-02-01 | ZOI MIKE | Buy | 441.40K | $6.68 | 2.95M |
| 2023-01-30 | ZOI MIKE | Buy | 338.98K | $2.95 | 1000.00K |
| 2023-01-12 | Sunner Navtej Singh | Sell | 0 | — | — |
| 2022-12-23 | Jacobson Andrew P. | Sell | 0 | — | — |
| 2022-11-10 | Delta John | Buy | 8.34K | — | — |
| 2022-10-04 | Delta John | Sell | 0 | — | — |
| 2022-01-18 | Piovanetti Francesco | Buy | 25.00K | — | — |
| 2022-01-06 | ALLEN JAMES WILLIAM | Buy | 19.04K | $3.94 | 75.00K |
| 2022-01-06 | Kozko Dmitry | Buy | 67.32K | $3.94 | 265.23K |
| 2022-01-06 | HOOD STEPHEN | Buy | 30.04K | $3.94 | 118.37K |
| 2022-01-06 | Piovanetti Francesco | Buy | 19.04K | $3.94 | 75.00K |
| 2022-01-06 | Kozko Dmitry | Buy | 66.31K | $3.94 | 261.25K |
| 2022-01-06 | New Jonathan | Buy | 76.14K | $3.94 | 300.00K |
| 2022-01-06 | HOOD STEPHEN | Buy | 29.59K | $3.94 | 116.60K |
| 2022-01-06 | Moore Peter R | Buy | 19.04K | $3.94 | 75.00K |
| 2022-01-06 | Anderson Neil T | Buy | 19.04K | $3.94 | 75.00K |
| 2022-01-06 | Anderson Neil T | Buy | 12.69K | — | — |
| 2021-08-25 | Moore Peter R | Buy | 3.34K | $9.72 | 32.50K |
| 2021-08-25 | Moore Peter R | Sell | 0 | — | — |
| 2021-06-18 | Kozko Dmitry | Buy | 150.00K | $20.00 | 3.00M |
| 2021-06-18 | Kozko Dmitry | Buy | 44.58K | $23.86 | 1.06M |
| 2021-03-26 | New Jonathan | Buy | 3.08K | $23.90 | 73.54K |
| 2021-01-12 | Piovanetti Francesco | Buy | 5.00K | — | — |
| 2021-01-12 | Piovanetti Francesco | Buy | 3.75K | $20.00 | 75.00K |
| 2021-01-12 | New Jonathan | Buy | 12.31K | $20.00 | 246.16K |
| 2021-01-12 | Kozko Dmitry | Buy | 203.33K | $20.00 | 4.07M |
| 2021-01-12 | Kozko Dmitry | Buy | 26.41K | $20.00 | 528.20K |
| 2021-01-12 | Kozko Dmitry | Buy | 20.33K | — | — |
| 2021-01-12 | HOOD STEPHEN | Buy | 11.79K | $20.00 | 235.90K |
| 2021-01-12 | DYRDEK ROB | Buy | 3.75K | $20.00 | 75.00K |
| 2021-01-12 | DYRDEK ROB | Buy | 2.50K | — | — |
| 2021-01-12 | Anderson Neil T | Buy | 3.75K | $20.00 | 75.00K |
| 2021-01-12 | Anderson Neil T | Buy | 2.50K | — | — |
| 2021-01-12 | ALLEN JAMES WILLIAM | Buy | 3.49K | $20.00 | 69.72K |
| 2021-01-12 | Piovanetti Francesco | Other | 0 | — | — |
| 2021-01-12 | ZOI MIKE | Other | 0 | — | — |
| 2021-01-12 | New Jonathan | Other | 0 | — | — |
| 2021-01-12 | Kozko Dmitry | Other | 0 | — | — |
| 2021-01-12 | HOOD STEPHEN | Other | 0 | — | — |
| 2021-01-12 | DYRDEK ROB | Other | 0 | — | — |
| 2021-01-12 | Anderson Neil T | Other | 0 | — | — |
Institutional holders
| Holder | Shares | Change | Change % | Value |
|---|---|---|---|---|
| No data yet. | ||||
Earnings and financials
Motorsport Games Inc. (MSGM) trades at $4.50, with a market cap of $24.34M and a trailing P/E of n/a. Revenue below is the annual history on file. It describes what the business has already reported. It is not a forecast and it is not a recommendation.
Insights · Dividends · Forecast · Financials · Learn