/
DCF Valuation
Base-case fair value
$37.72
Intrinsic $50.29 · 25% MOS
Current price: $4.18
Base-case summary
Our base-case DCF for Motorsport Games Inc. (MSGM) projects 10 years of free cash flow growth at 20.0% for years 1–5 and 10.0% for years 6–10, anchored to 31.6% historical FCF growth, then applies a 2.5% perpetual growth rate and a 8.0% discount rate. Starting from $5M in trailing free cash flow, this produces an intrinsic value of $50.29 per share. A 25% safety margin gives a fair value of $37.72, suggesting the stock is currently 802% undervalued against the $4.18 market price.
See 3 scenarios side by side
Conservative, Base, and Optimistic fair values, plus the sensitivity matrix and FCF history. Free account.
Model inputs
TTM Free Cash Flow
$5M
Cash & equivalents
$6M
Total debt
$8724
Shares outstanding
5M