Motorsport Games (MSGM) Stock Insights

MSGM price $4.54 -0.05 -1.09%

Ticker
MSGM
Price
$4.54
Change
-0.05 -1.09%
Market cap ?
$24.56M
Beta ?
1.89
Sector
Technology
Industry
Electronic Gaming & Multimedia

Fair value

MSGM fair value $25.15. Price $4.54. 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

Compare MSGM

Earnings

DateEPS actualEPS estimateRevenueRevenue estimate
2026-11-05—0.14—3.79M
2026-08-140.190.023.54M2.90M
2026-05-130.07—4.03M—
2026-03-100.15—3.85M—
2025-11-060.14—3.10M—
2025-08-130.82—2.59M—
2025-05-090.33—1.76M—
2025-03-20-0.89-0.481.97M3.30M
2024-11-140.00-0.631.80M2.00M
2024-08-090.870.691.88M1.80M
2024-05-07-0.60-0.783.03M1.75M
2024-04-011.35-1.741.75M2.06M
2023-11-07-1.28-1.721.69M2.06M
2023-08-21-3.02-1.911.74M1.45M
2023-05-11-2.33-3.351.73M1.34M
2023-03-24-4.173.733.77M4.13M
2022-11-18-7.29-4.901.22M3.20M
2022-08-10-6.30-4.502.01M1.83M
2022-05-16-12.97-4.753.32M1.78M
2022-03-30-6.000.608.22M13.74M
2021-11-04-5.60-4.702.14M1.78M
2021-08-11-5.00-4.002.24M1.44M
2021-05-17-13.00-12.902.47M—
2021-03-24-2.63—2.93M—
2021-01-131.19—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-dateDividendRecordPaymentFrequency
No data yet.

Insider trades

DateInsiderActionSharesPriceValue
2026-09-01Red Oak Partners, LLCBuy1.41K$3.955.55K
2026-09-01Red Oak Partners, LLCBuy743$3.952.93K
2026-08-31Red Oak Partners, LLCBuy2.98K$3.9311.71K
2026-08-31Red Oak Partners, LLCBuy1.57K$3.936.19K
2026-08-28Red Oak Partners, LLCBuy2.83K$3.9111.08K
2026-08-28Red Oak Partners, LLCBuy1.50K$3.915.86K
2026-08-27Red Oak Partners, LLCBuy2.15K$3.908.37K
2026-08-27Red Oak Partners, LLCBuy1.13K$3.904.42K
2026-08-21Red Oak Partners, LLCBuy3.41K$3.6712.51K
2026-08-21Red Oak Partners, LLCBuy1.80K$3.676.61K
2026-08-20Red Oak Partners, LLCBuy17.95K$3.8669.32K
2026-08-20Red Oak Partners, LLCBuy5.19K$3.8620.06K
2026-08-18Red Oak Partners, LLCBuy12.81K$4.0051.23K
2026-08-18Red Oak Partners, LLCBuy6.89K$4.0027.56K
2026-08-17Red Oak Partners, LLCBuy6.76K$3.8726.15K
2026-08-17Red Oak Partners, LLCBuy3.64K$3.8714.06K
2026-07-30Sunner Navtej SinghBuy69.57K——
2026-07-30Delta JohnBuy62.46K——
2026-07-30Jacobson Andrew P.Buy77.25K——
2026-07-30HOOD STEPHENBuy100.00K——
2026-07-30Hansen-Chambers PeterBuy12.50K——
2026-07-30Hansen-Chambers PeterBuy12.50K——
2026-07-30Huang GuoquanBuy64.66K——
2026-07-30Beckley StanleyBuy25.00K——
2026-07-02Red Oak Partners, LLCBuy8.21K$4.1433.99K
2026-07-02Red Oak Partners, LLCBuy4.53K$4.1418.75K
2026-07-01Red Oak Partners, LLCBuy2.06K$4.078.39K
2026-07-01Red Oak Partners, LLCBuy1.14K$4.074.63K
2026-07-01Hansen-Chambers PeterOther0——
2026-06-30Red Oak Partners, LLCBuy17.88K$3.9570.68K
2026-06-30Red Oak Partners, LLCBuy9.87K$3.9539.00K
2026-06-30Red Oak Partners, LLCOther0——
2026-06-30Red Oak Partners, LLCOther0——
2026-04-23ZOI MIKESell904.39K$4.113.72M
2026-03-10ZOI MIKESell31.13K$4.51140.40K
2026-03-09ZOI MIKESell24.72K$4.84119.64K
2026-03-06ZOI MIKESell29.22K$4.70137.35K
2026-03-05ZOI MIKESell90.90K$4.49408.14K
2026-03-04ZOI MIKESell40.53K$4.03163.36K
2026-03-03ZOI MIKESell11.68K$3.7744.01K
2026-03-02ZOI MIKESell6.50K$3.7424.31K
2026-02-27ZOI MIKESell9.60K$3.7135.63K
2026-02-26ZOI MIKESell5.06K$3.5217.81K
2026-02-25ZOI MIKESell9.36K$3.5833.52K
2026-02-24ZOI MIKESell8.96K$3.6232.44K
2026-02-23ZOI MIKESell48.91K$3.59175.58K
2026-02-20ZOI MIKESell4.96K$3.2916.32K
2025-12-12Delta JohnBuy4.00K$2.5910.36K
2025-12-11Delta JohnBuy1.00K$2.662.66K
2025-08-20Delta JohnBuy3.50K$2.9110.19K
2025-08-19Delta JohnBuy3.50K$2.9310.24K
2025-04-16Huang GuoquanOther0——
2025-04-16Huang GuoquanOther0——
2024-01-26HOOD STEPHENBuy46.00K$2.56117.99K
2023-11-08Beckley StanleyOther0——
2023-04-19HOOD STEPHENSell1.18K$200.00235.80K
2023-04-03Sunner Navtej SinghBuy13.16K$5.7075.00K
2023-04-03Jacobson Andrew P.Buy13.16K$5.7075.00K
2023-03-20Potter Jason AndrewOther0——
2023-02-01ZOI MIKEBuy441.40K$6.682.95M
2023-01-30ZOI MIKEBuy338.98K$2.951000.00K
2023-01-12Sunner Navtej SinghSell0——
2022-12-23Jacobson Andrew P.Sell0——
2022-11-10Delta JohnBuy8.34K——
2022-10-04Delta JohnSell0——
2022-01-18Piovanetti FrancescoBuy25.00K——
2022-01-06ALLEN JAMES WILLIAMBuy19.04K$3.9475.00K
2022-01-06Kozko DmitryBuy67.32K$3.94265.23K
2022-01-06HOOD STEPHENBuy30.04K$3.94118.37K
2022-01-06Piovanetti FrancescoBuy19.04K$3.9475.00K
2022-01-06Kozko DmitryBuy66.31K$3.94261.25K
2022-01-06New JonathanBuy76.14K$3.94300.00K
2022-01-06HOOD STEPHENBuy29.59K$3.94116.60K
2022-01-06Moore Peter RBuy19.04K$3.9475.00K
2022-01-06Anderson Neil TBuy19.04K$3.9475.00K
2022-01-06Anderson Neil TBuy12.69K——
2021-08-25Moore Peter RBuy3.34K$9.7232.50K
2021-08-25Moore Peter RSell0——
2021-06-18Kozko DmitryBuy150.00K$20.003.00M
2021-06-18Kozko DmitryBuy44.58K$23.861.06M
2021-03-26New JonathanBuy3.08K$23.9073.54K
2021-01-12Piovanetti FrancescoBuy5.00K——
2021-01-12Piovanetti FrancescoBuy3.75K$20.0075.00K
2021-01-12New JonathanBuy12.31K$20.00246.16K
2021-01-12Kozko DmitryBuy203.33K$20.004.07M
2021-01-12Kozko DmitryBuy26.41K$20.00528.20K
2021-01-12Kozko DmitryBuy20.33K——
2021-01-12HOOD STEPHENBuy11.79K$20.00235.90K
2021-01-12DYRDEK ROBBuy3.75K$20.0075.00K
2021-01-12DYRDEK ROBBuy2.50K——
2021-01-12Anderson Neil TBuy3.75K$20.0075.00K
2021-01-12Anderson Neil TBuy2.50K——
2021-01-12ALLEN JAMES WILLIAMBuy3.49K$20.0069.72K
2021-01-12Piovanetti FrancescoOther0——
2021-01-12ZOI MIKEOther0——
2021-01-12New JonathanOther0——
2021-01-12Kozko DmitryOther0——
2021-01-12HOOD STEPHENOther0——
2021-01-12DYRDEK ROBOther0——
2021-01-12Anderson Neil TOther0——

Institutional holders

HolderSharesChangeChange %Value
No data yet.

Insights · Dividends · Forecast · Financials · Learn

Stocklytics home · Screener

Motorsport Games (MSGM) Stock Insights

MSGM$4.54-0.05 -1.09%

$24.56M

Market Cap

—

P/E

—

Forward P/E

—

Score

Price History