Motorsport Gaming Us LLC (MSGM) fair value: what the stock is really worth
As of Nov 6, 2026: fair value (intrinsic value) of Motorsport Gaming Us LLC stock $9.26, price $4.25, upside +117.8%, quality 68 out of 100. Rating: strongly undervalued. Calculated from audited financials with 24 of our 26 valuation models and 37 quality factors, updated daily.
69 individual criteria per stock, every one traceableSee the method →
Price vs Fair Value
White line = price, green steps = our fair value per fiscal year. As of Nov 8, 2026.
How to read this chart
60‑month range $0.8210 – $155.95 · fair‑value band $6.77 – $12.61 · the $4.25 price screens below the $9.26 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). As of Nov 8, 2026.
Follow Motorsport Gaming Us LLC in your weekly email
Every Wednesday you see whether Motorsport Gaming Us LLC is on track or worth a review, plus price against fair value. Free, up to 3 stocks.
We send you a confirmation link. Unsubscribe with one click.
Motorsport Games Inc. develops and publishes racing video games for personal computers in the United States. The company operates through Gaming and Esports segments.
Show moreShow less
It provides rFactor 2, a realistic racing simulation game; KartKraft, a kart racing simulator; and Le Mans Ultimate, an official game of the FIA World Endurance Championship and 24 Hours of Le Mans.
The company 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.
It offers its products for game consoles, personal computer, and mobile platforms through various retail and digital channels, including full-game and downloadable content. The company was founded in 2018 and is headquartered in Miramar, Florida.
Motorsport Games Inc. operates as a subsidiary of Driven Lifestyle Group LLC.
Stock analysis
Motorsport Gaming Us LLC (MSGM) currently trades at $4.25, while our model-based Fair Value estimate is $9.26, implying the stock looks roughly 54% undervalued today.
Show more
Valuation
Bull case: the Growth Earnings group reads highest at a median of $26.25 per share, and 20 of the 24 models we run sit above the $4.25 price.
Bear case: the Economic Profit group reads lowest at $4.60, and 4 of the 24 models stay below the price. Data coverage for this calculation is medium.
Scenario range: $6.77 (bear) to $12.61 (bull), the price of $4.25 sits below it. Bear and bull are the same models on cautious and optimistic assumptions, a range, not a price target.
Quality & growth
The Quality Score stands at 68/100 (solid quality), in the Communication Services sector.
Weak Growth: Revenue growth is inconsistent: the periods point in different directions, so there is no trend to rely on.
Motorsport Gaming Us LLC reported revenue of $11.3M in FY2025 versus $15.1M in FY2021, a compound −7.0%/yr. Reported net income was $6.9M in FY2025.
Key figures
Market cap $23.7M Micro · P/E ratio 11.2 · P/S ratio 1.63 · EPS (TTM) $0.3800 · Net margin 16.2% · Return on equity 51.4% · Return on assets (EBIT) −87.1% (5-year average) · Operating margin 18.0%.
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 74 out of 100 (low confidence).
What moves the price
The share trades about 24% below its 52-week high and 94% above its 52-week low, currently below its 200-day average.
For context, the median of 10 Communication Services peers we cover trades at 50% fair-value upside, at 118%, MSGM screens cheaper than that median.
Fair Value models
Bear$6.77Fair Value $9.26Bull$12.61
Price $4.25 · Upside +117.8%
Model ⓘEach model values the company its own way (discounted cash flow, earnings, assets, dividends). The fair value above starts from their evidence-weighted blend, not from a single model. In cyclical trough or peak years, after dilution or a stock split it is adjusted afterwards, so it can sit above or below the models. Based on fiscal year 2025 figures (about 10 months old). Earnings retained since then ($0.3259 per share) are deliberately not added.Bear ⓘBear = the cautious scenario: the same model computed with conservative anchors (lower growth, margins and valuation multiples). Together with Bull it frames a plausible valuation range, not a price target.BaseBull ⓘBull = the optimistic scenario: the same model computed with favourable anchors (higher growth, margins and valuation multiples). Together with Bear it frames a plausible valuation range, not a price target. If a model's bull case is above four times its base value, the table shows that limit with a > sign (like the overall Bull above): beyond it no assumption holds.Coverage ⓘCoverage = how well-backed THIS model's estimate is for this stock (0–100): how complete and reliable its input data are, and how well the model fits the company. The final Fair Value is an evidence-weighted blend, so better-evidenced models count more. Green ≥70, amber 50–69, grey below 50.
Best data coverage
FCF DCF$9.18$13.33$19.0276
Growth DCF$9.10$12.82$17.6374
Owner Earnings$15.19$22.43$32.3671
All 24 models by family
DCF Models
FCF DCF$9.18$13.33$19.0276
Owner Earnings$15.19$22.43$32.3671
5Y Revenue Exit$6.25$8.54$11.4069
5Y EBITDA Exit$7.27$10.55$14.4270
5Y P/E Exit$17.53$30.81$45.5465
10Y Revenue Exit$7.32$9.64$12.7463
10Y EBITDA Exit$7.97$10.89$14.8464
10Y P/E Exit$13.78$23.46$36.5158
Earnings-Based
Graham-Dodd$10.27$40.83$55.4862
Lynch FV$10.12$14.46$18.8059
PEG = 1.0$10.12$14.46$18.8055
EPV$3.44$3.73$3.9770
Multiples
P/E Multiple$24.91$33.22$41.5263
P/S Multiple$6.46$8.62$10.7758
P/B Multiple$1.72$2.29$2.8655
EV/EBIT$5.37$6.80$8.2363
EV/EBITDA$6.50$8.31$10.1164
EV/Revenue$4.34$5.73$7.1352
Asset-Based
NCAV (Graham)$0.3400$0.5200$0.650052
Growth DCF
Growth DCF$9.10$12.82$17.6374
Rev-Margin DCF$6.25$8.63$11.6068
Economic Profit
Residual Income$3.92$5.23$9.6165
ROIC Compounder$3.54$3.96$4.3668
Growth Earnings
Growth-Adj P/E$18.37$26.25$34.1265
The fair value above starts from this blend and is adjusted for dilution from new shares.
In the last 6 months, no officer or director bought or sold shares on the open market.
BuyRed Oak Partners, LLC10% owner6× since Jun 30, 2026: 116,460 shares, avg. $3.94$459,004Sep 1, 2026
SaleMike Zoi10% owner6× since Feb 20, 2026: 1,225,932 shares, avg. $4.13$5.1MApr 23, 2026
BuyJohn DeltaDirector5,000 shares at $2.60$13,020Dec 12, 2025
Plus 7 other filings such as grants, option exercises or tax withholding. They are not market purchases or sales.
Sales are often planned (taxes, diversification, 10b5-1 plans). Purchases with their own money are seen as the stronger sign. For information only: not part of the quality score or Fair Value.
Growth Quality ⓘGrowth is valuable only when reinvestment earns attractive returns (Aswath Damodaran): sustainable growth depends on return on capital, reinvestment and efficiency. Basis: total company revenue over the periods shown on the cards (3Y/5Y/all years), not per share, so a merger can show up as a growth jump; per-share earnings growth is in the value-creation card.40/100
Revenue growth is inconsistent: the periods point in different directions, so there is no trend to rely on.
Revenue growth 1 year
+30.0%
Revenue growth 3 years ⓘMeasures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump. Per-share growth (which does include buybacks) is in the value-creation card.
+3.0%
Revenue growth 5 years ⓘMeasures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump. Per-share growth (which does include buybacks) is in the value-creation card.
−9.9%
Start year 2020 (pandemic)
Revenue growth 7 years ⓘMeasures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump. Per-share growth (which does include buybacks) is in the value-creation card.
−3.7%
’18
’19
’20
’21
’22
’23
’24
’25
Profit margin (trend) ⓘOperating margin then vs now, from reported annual statements. A falling margin after a boom year is the classic peak-earnings signal: the growth rate then leans on an inflated base.
0.0% (2020) → 14.5% (2025)
What shareholders gained per year ⓘWe only publish this rate when it is defensible. Reason: no profitable base year
not computed
Growth Forecast
Little optimism in the price
The price assumes less growth than the company has delivered so far.
What the price assumes ⓘThis turns our valuation around: instead of asking what the share is worth, it asks what growth the current price requires. It uses the cash the company keeps after all spending (free cash flow), the same discount rate as our models, five years of growth, then slowing evenly to 2 % a year by year ten. Compared with the analysts' sales forecasts extended to the same five years (at least three analysts, for context only, it does not enter the Fair Value): within 3 percentage points counts as "in line" (amber), below that little optimism (green), above that a lot of optimism (red).
−12.9%
The company could shrink this much every year for the next five years and today's price would still be justified.
What forecasts expect
n/a
No analyst forecast available.
After inflation (USA: IMF forecast 2.4% a year to 2030, 3.1% from 2016 to 2025) that is about −15.0% a year for the price.
News mood ⓘNews mood, the average tone of recent news (84 articles), rated against how stocks are usually covered. 🚀 Hype = unusually upbeat · 🙂 Positive = above average · 😐 Neutral = typical · 🙁 Negative = below average · 😨 Very negative = unusually downbeat. It reflects the tone of coverage, not our valuation.Hype
Recent news coverage is unusually upbeat, far more positive than stocks are typically covered.
Compare Motorsport Gaming Us LLC with another stock
Price, fair value, quality and upside side by side.
Free, no sign-up
Peer GroupⓘHow this stock ranks against its industry: the green marker is this stock, the band is the typical 25–75% peer range, and the tick is the median.Electronic Gaming & Multimedia · 164 stocks
For bloggers, editors and developers: paste this into your site or blog (a “Custom HTML” block in WordPress), it shows the current fair value and links back here. Free, plain HTML, and welcome. Full data streams (CSV/JSON) at /developers.
Cite: Fair Value Calculator (2026). "Motorsport Gaming Us LLC Fair Value". https://www.fairvalue-calculator.com/stock/MSGM
Frequently asked questions
Is Motorsport Gaming Us LLC (MSGM) overvalued or undervalued?
As of Nov 8, 2026, our model estimates a fair value of $9.26 versus a price of $4.25, about +118% upside (undervalued).
What is the fair value of MSGM?
Our model-based fair value for Motorsport Gaming Us LLC is $9.26 (as of Nov 8, 2026), built from audited fundamentals. The current price: $4.25.
What is the quality score of MSGM?
Motorsport Gaming Us LLC has a Quality Score of 68/100. It measures business quality (profitability, growth, cash flow, balance-sheet strength, investment discipline, share issuance). Market factors such as price momentum and volatility do not enter the number; they are shown separately in the detail view.
What is the price target for Motorsport Gaming Us LLC (MSGM)?
Our model-based price target is the fair value of $9.26 (as of Nov 8, 2026) from 24 valuation models. Cautious scenario $6.77, optimistic scenario $12.61. It is a calculation from audited fundamentals, not an analyst target.
What is the Motorsport Gaming Us LLC stock forecast for 2026?
Our models put fair value at $9.26, about +118% upside versus a price of $4.25 (undervalued). Cautious scenario $6.77, optimistic scenario $12.61. The calculation is refreshed regularly with new filings.
What is the revenue of Motorsport Gaming Us LLC (MSGM)?
Motorsport Gaming Us LLC reported trailing-twelve-month revenue of about $14.5M (latest available figure, as of Nov 8, 2026).
What growth is priced into Motorsport Gaming Us LLC (MSGM)?
For today's price to be fair in a discounted-cash-flow model, Motorsport Gaming Us LLC would have to grow free cash flow by -12.9 % per year for five years (discount rate 12.2 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 5 years revenue grew -9.9 % per year. As of Nov 8, 2026.
What discount rate (WACC) does the fair value of MSGM use?
Our models discount Motorsport Gaming Us LLC at 12.2 %: a base by market capitalisation (nano), damped by beta 2.02, country premium for USA. The same rate applies in all 26 models.
What is a reverse DCF?
A reverse DCF turns the usual calculation around. Instead of deriving a value from assumptions, it takes today's price as given and asks: what free-cash-flow growth would a company have to deliver for exactly this price to be fair? The result is not a forecast but the expectation already priced in. For Motorsport Gaming Us LLC that is -12.9 % per year for five years, then slowing evenly to 2 % by year ten, using the same discount rate (12.2 %) and the same formula as our fair value.
How much growth has Motorsport Gaming Us LLC (MSGM) delivered so far?
Over the past 5 years revenue at Motorsport Gaming Us LLC grew -9.9 % a year. The price currently implies free-cash-flow growth of -12.9 % per year. Comparing the two shows how much confidence is in the price: if it demands more than has been delivered, the business has to accelerate for the maths to work.
How fast is the sector of Motorsport Gaming Us LLC (MSGM) growing?
The median revenue growth in the sector is +3.8 % a year. That is the yardstick for the growth priced into Motorsport Gaming Us LLC (-12.9 % per year): it shows whether the expectation is within the usual range or beyond it.
What is the free cash flow yield of Motorsport Gaming Us LLC (MSGM)?
The free-cash-flow yield on the price is 17.15 %: that much free cash flow Motorsport Gaming Us LLC produces per unit of market value. When it exceeds the discount rate of our models (12.2 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of Motorsport Gaming Us LLC (MSGM)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Motorsport Gaming Us LLC it is $9.26 per share (as of Nov 8, 2026), against a price of $4.25. It is the blended result of 24 valuation models in 7 families (DCF Models, Earnings-Based, Multiples, Asset-Based, Growth DCF, Economic Profit, Growth Earnings).
Is Motorsport Gaming Us LLC stock overvalued or undervalued in 2026?
As of Nov 8, 2026, MSGM trades below its calculated fair value: price $4.25, fair value $9.26, a gap of about +118% (undervalued). The calculation is refreshed with each new quarterly report, so the verdict can change during the year.
Is fair value the same as the market price of MSGM?
No. The price is what the market pays today ($4.25); the fair value is what the company's own numbers justify ($9.26). For Motorsport Gaming Us LLC the two are $5.01 per share apart. That gap is exactly why we show both numbers side by side.
How much is Motorsport Gaming Us LLC worth?
The market values Motorsport Gaming Us LLC at about $23.7M (market capitalisation, as of Nov 8, 2026). Per share that is $4.25; our models calculate a fair value of $9.26 per share.
What do the bullish and bearish scenarios say about MSGM?
Our models span a range for Motorsport Gaming Us LLC: cautious scenario $6.77, base $9.26, optimistic $12.61 per share (as of Nov 8, 2026, price $4.25). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of MSGM?
Motorsport Gaming Us LLC trades at a price-to-earnings ratio of 11.2 (as of Nov 8, 2026). A P/E on its own says little: it compares the price with ONE year of profit, while our fair value of $9.26 is built from several models across several years. Other multiples: PEG 0.2, P/B 3.5, P/S 1.6, EV/EBITDA 5.2.
What is the PEG ratio of MSGM?
The PEG ratio of Motorsport Gaming Us LLC is 0.16 (P/E divided by earnings growth, as of Nov 8, 2026). That is below 1, so growth is priced more cheaply than the earnings multiple alone suggests.
How solid is the balance sheet of Motorsport Gaming Us LLC (MSGM)?
Balance-sheet figures for Motorsport Gaming Us LLC (as of Nov 8, 2026): return on equity 51.4%. They feed the Quality Score of 68/100, which measures business quality independently of the share price.
How far is MSGM from its 52-week high?
Motorsport Gaming Us LLC trades at $4.25, about 24% below its 52-week high of $5.62 and 94% above the low of $2.19 (as of Nov 6, 2026). Distance from the high says nothing about value: that is what the fair value of $9.26 is for.
Which stocks are comparable to Motorsport Gaming Us LLC?
From the same area (Communication Services) we also value NetEase, Inc, Take-Two Interactive Software, Inc, Roblox Corporation, Zhejiang Century Huatong Group, among others. Each of them has its own fair-value calculation on this site using the same models, so the comparison is like for like.
Is Motorsport Gaming Us LLC stock attractive at the current price?
The data as of Nov 8, 2026: price $4.25, calculated fair value $9.26 (+118%), Quality Score 68/100, from 24 models. Whether that fits your horizon and risk tolerance is your call. We provide the calculation, not investment advice.
How is the fair value of MSGM calculated?
We run Motorsport Gaming Us LLC through 24 models from 7 families: DCF Models, Earnings-Based, Multiples, Asset-Based, Growth DCF, Economic Profit, Growth Earnings. Every model gets the same audited fundamentals; the fair value of $9.26 builds on their evidence-weighted average, with the spread shown as a cautious and an optimistic scenario.
Is it still worth investing in stocks now?
The global stock market currently sits 13.3% above its aggregate fair value. Motorsport Gaming Us LLC currently trades 54% below its own fair value, and the market average says nothing about that. An expensive market is no reason to stay out and no reason to buy everything at once: keep a broad savings plan running, buy single stocks only with money you can do without, and hold part of your money liquid while the market is high. The full picture including sectors is on is it worth investing now.
What is the share price of Motorsport Gaming Us LLC (MSGM)?
The closing price on Nov 6, 2026 was $4.25. Our model-based fair value is $9.26, about +118% upside (undervalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Motorsport Gaming Us LLC right now?
The price is below even our cautious bear case ($6.77). The market is more pessimistic than our downside scenario. Solid quality (68/100) at a price below fair value, the discount is the argument here, not the business quality. A fairly wide model range ($6.77 to $12.61) leaves room in how you read the outcome.
Key figures of Motorsport Gaming Us LLC
How large is the market capitalisation of Motorsport Gaming Us LLC (MSGM)?
The market capitalisation of Motorsport Gaming Us LLC is $23.7M. The stock-market value of the whole company: share price times number of shares. It is what the market asks for the entire business today.
What is the P/S ratio of Motorsport Gaming Us LLC (MSGM)?
The price-to-sales ratio of Motorsport Gaming Us LLC is 1.63 (last twelve months). Price to sales: market value relative to yearly revenue. Useful when profit is thin or distorted.
What are the earnings per share of Motorsport Gaming Us LLC (MSGM)?
Earnings per share at Motorsport Gaming Us LLC are $0.3800 (price ÷ EPS = P/E 11.2). Earnings per share over the last twelve months: total profit spread across every single share.
What is the net margin of Motorsport Gaming Us LLC (MSGM)?
The net margin of Motorsport Gaming Us LLC is 16.2% (last twelve months). How much of every unit of revenue ends up as profit. 10% means 10 cents of profit per dollar of sales.
What is the return on equity of Motorsport Gaming Us LLC (MSGM)?
The return on equity (ROE) of Motorsport Gaming Us LLC is 51.4% (last twelve months). Profit relative to shareholders' equity, how efficiently the company works with its owners' money.
What is the EBIT return on assets of Motorsport Gaming Us LLC (MSGM)?
On an EBIT basis the return on assets of Motorsport Gaming Us LLC is −87.1% (avg 5y). Operating profit (EBIT) relative to everything the company owns, as a multi-year average. It describes the business model rather than one good or bad year.
What is the operating margin of Motorsport Gaming Us LLC (MSGM)?
The operating margin of Motorsport Gaming Us LLC is 18.0% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Motorsport Gaming Us LLC (MSGM)?
Revenue at Motorsport Gaming Us LLC is growing +36.6% versus a year earlier (3y avg +3.0%). How much revenue grew versus a year earlier (YoY). The 3-year average next to it puts the single year in context.
How fast are earnings growing at Motorsport Gaming Us LLC (MSGM)?
Earnings per share at Motorsport Gaming Us LLC are growing −90.2% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net cash does Motorsport Gaming Us LLC (MSGM) hold?
Motorsport Gaming Us LLC holds more cash than debt, $5.0M net (fiscal year 2025). The company holds more cash than debt, a safety cushion.
Free · no account needed
Watch Motorsport Gaming Us LLC in the live analysis
One click puts Motorsport Gaming Us LLC on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 27,000+ stock screener.
Some data
Nov 8, 2026