Motorsport Games Inc. (MSGM) DCF Valuation

Motorsport Games Inc. (MSGM) DCF Valuation
  • ✓ Totalmente Editável: Adapte-Se Às Suas Necessidades No Excel Ou Planilhas
  • ✓ Design Profissional: Modelos Confiáveis ​​E Padrão Da Indústria
  • ✓ Pré-Construídos Para Uso Rápido E Eficiente
  • ✓ Não É Necessária Experiência; Fácil De Seguir

Motorsport Games Inc. (MSGM) Bundle

DCF model
Get Full Bundle:
$25 $15
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7

TOTAL:

Whether you’re an investor or analyst, this (MSGM) DCF Calculator is your go-to resource for accurate valuation. Featuring real data from Motorsport Games Inc., you can easily adjust forecasts and observe the effects in real time.


Discounted Cash Flow (DCF) - (USD MM)

Year AY1
2019		 AY2
2020		 AY3
2021		 AY4
2022		 AY5
2023		 FY1
2024		 FY2
2025		 FY3
2026		 FY4
2027		 FY5
2028
Revenue 11.9 19.0 15.1 10.3 6.9 6.5 6.1 5.7 5.4 5.0
Revenue Growth, % 0 60.71 -20.84 -31.51 -33.08 -6.18 -6.18 -6.18 -6.18 -6.18
EBITDA -4.9 .8 -31.4 -33.2 -11.4 -4.4 -4.1 -3.8 -3.6 -3.4
EBITDA, % -41.29 3.98 -208.39 -321.56 -165.49 -67.46 -67.46 -67.46 -67.46 -67.46
Depreciation .9 .7 1.8 2.5 2.1 1.0 .9 .9 .8 .8
Depreciation, % 7.27 3.78 11.84 24.14 30.62 15.53 15.53 15.53 15.53 15.53
EBIT -5.8 .0 -33.2 -35.7 -13.6 -4.5 -4.2 -4.0 -3.7 -3.5
EBIT, % -48.57 0.19765 -220.23 -345.7 -196.1 -69.67 -69.67 -69.67 -69.67 -69.67
Total Cash 2.0 4.0 17.8 1.0 1.7 2.2 2.1 2.0 1.8 1.7
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 5.1 6.0 5.6 2.0 .7
Account Receivables, % 42.97 31.37 37.33 19.52 10.65
Inventories .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Inventories, % 0 0.000005250576 0 0 0 0.000001050115 0.000001050115 0.000001050115 0.000001050115 0.000001050115
Accounts Payable .3 .7 1.8 2.4 .8 .7 .6 .6 .6 .5
Accounts Payable, % 2.25 3.71 11.84 22.98 11.78 10.51 10.51 10.51 10.51 10.51
Capital Expenditure -.1 -.2 -1.0 -.3 -.8 -.3 -.3 -.3 -.2 -.2
Capital Expenditure, % -0.9138 -1.24 -6.52 -2.83 -11.42 -4.59 -4.59 -4.59 -4.59 -4.59
Tax Rate, % 8.88 8.88 8.88 8.88 8.88 8.88 8.88 8.88 8.88 8.88
EBITAT -2.9 .1 -34.5 -45.9 -12.3 -4.0 -3.7 -3.5 -3.3 -3.1
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -7.0 .2 -32.2 -39.5 -11.3 -4.5 -3.0 -2.8 -2.7 -2.5
WACC, % 25.16 36.34 36.34 36.34 34.3 33.7 33.7 33.7 33.7 33.7
PV UFCF
SUM PV UFCF -7.7
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) -3
Terminal Value -8
Present Terminal Value -2
Enterprise Value -10
Net Debt -1
Equity Value -8
Diluted Shares Outstanding, MM 3
Equity Value Per Share -3.13

What You Will Get

  • Real MSGM Financial Data: Pre-filled with Motorsport Games Inc.’s historical and projected data for precise analysis.
  • Fully Editable Template: Modify key inputs like revenue growth, WACC, and EBITDA % with ease.
  • Automatic Calculations: See Motorsport Games Inc.’s intrinsic value update instantly based on your changes.
  • Professional Valuation Tool: Designed for investors, analysts, and consultants seeking accurate DCF results.
  • User-Friendly Design: Simple structure and clear instructions for all experience levels.

Key Features

  • Comprehensive DCF Calculator: Features detailed unlevered and levered DCF valuation models tailored for Motorsport Games Inc. (MSGM).
  • WACC Calculator: Pre-configured Weighted Average Cost of Capital sheet with adjustable inputs specific to the gaming industry.
  • Customizable Forecast Assumptions: Adjust growth projections, capital investments, and discount rates to suit your analysis.
  • Integrated Financial Ratios: Evaluate profitability, leverage, and efficiency ratios relevant to Motorsport Games Inc. (MSGM).
  • Interactive Dashboard and Charts: Visual representations highlight essential valuation metrics for straightforward evaluation.

How It Works

  1. Step 1: Download the Excel file for Motorsport Games Inc. (MSGM).
  2. Step 2: Review Motorsport Games' pre-filled financial data and forecasts.
  3. Step 3: Modify key inputs such as revenue growth, WACC, and tax rates (highlighted cells).
  4. Step 4: Observe the DCF model update in real-time as you adjust your assumptions.
  5. Step 5: Analyze the outputs and leverage the results for your investment decisions.

Why Choose This Calculator for Motorsport Games Inc. (MSGM)?

  • Accurate Data: Utilize real Motorsport Games financials for dependable valuation outcomes.
  • Customizable: Modify essential parameters such as growth rates, WACC, and tax rates to align with your forecasts.
  • Time-Saving: Pre-configured calculations save you the hassle of starting from the ground up.
  • Professional-Grade Tool: Tailored for investors, analysts, and consultants in the gaming industry.
  • User-Friendly: Easy-to-navigate interface and comprehensive instructions cater to users of all experience levels.

Who Should Use This Product?

  • Investors: Evaluate Motorsport Games Inc. (MSGM) for informed buying or selling decisions.
  • CFOs and Financial Analysts: Optimize valuation workflows and assess financial forecasts.
  • Game Developers: Understand how gaming companies like Motorsport Games Inc. (MSGM) are valued.
  • Consultants: Provide comprehensive valuation analyses for gaming industry clients.
  • Students and Educators: Utilize real-time data to learn and teach valuation methodologies in the gaming sector.

What the Template Contains

  • Preloaded MSGM Data: Historical and projected financial data, including revenue, EBIT, and capital expenditures.
  • DCF and WACC Models: Professional-grade sheets for calculating intrinsic value and Weighted Average Cost of Capital.
  • Editable Inputs: Yellow-highlighted cells for adjusting revenue growth, tax rates, and discount rates.
  • Financial Statements: Comprehensive annual and quarterly financials for deeper analysis.
  • Key Ratios: Profitability, leverage, and efficiency ratios to evaluate performance.
  • Dashboard and Charts: Visual summaries of valuation outcomes and assumptions.

No products were found matching.