GMBL has been successfully added to your Stock Email Alerts list.
You can manage your stock email alerts here.
GMBL has been removed from your Stock Email Alerts list.
Please enter Portfolio Name for new portfolio.
Since the intrinsic value calculations based on Discounted Cash Flow Intrinsic Value: DCF (FCF Based), or Discounted Earnings Intrinsic Value: DCF (Earnings Based) cannot be applied to companies without consistent revenue and earnings, GuruFocus developed a valuation model based on normalized Free Cash Flow and Book Value of the company. The details of how we calculate the intrinsic value of stocks are described in detail here.
As of today (2024-05-31), Esports Entertainment Group's Intrinsic Value: Projected FCF is $-110.62. The stock price of Esports Entertainment Group is $0.61. Therefore, Esports Entertainment Group's Price-to-Intrinsic-Value-Projected-FCF of today is 0.0.
The historical rank and industry rank for Esports Entertainment Group's Intrinsic Value: Projected FCF or its related term are showing as below:
During the past 13 years, the highest Price-to-Intrinsic-Value-Projected-FCF of Esports Entertainment Group was 348972.45. The lowest was 18.65. And the median was 42.51.
The historical data trend for Esports Entertainment Group's Intrinsic Value: Projected FCF can be seen below:
* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.
Esports Entertainment Group Annual Data | |||||||||||||||||||||
Trend | Jun14 | Jun15 | Jun16 | Jun17 | Jun18 | Jun19 | Jun20 | Jun21 | Jun22 | Jun23 | |||||||||||
Intrinsic Value: Projected FCF | Get a 7-Day Free Trial | -104,151.00 | -16,641.40 | 18,534.10 | -87,756.20 | -10,316.00 |
Esports Entertainment Group Quarterly Data | ||||||||||||||||||||
Jun19 | Sep19 | Dec19 | Mar20 | Jun20 | Sep20 | Dec20 | Mar21 | Jun21 | Sep21 | Dec21 | Mar22 | Jun22 | Sep22 | Dec22 | Mar23 | Jun23 | Sep23 | Dec23 | Mar24 | |
Intrinsic Value: Projected FCF | Get a 7-Day Free Trial | -17,917.80 | -10,316.00 | -1,441.33 | -249.56 | -110.62 |
For the Gambling subindustry, Esports Entertainment Group's Price-to-Projected-FCF, along with its competitors' market caps and Price-to-Projected-FCF data, can be viewed below:
* Competitive companies are chosen from companies within the same industry, with headquarter located in same country, with closest market capitalization; x-axis shows the market cap, and y-axis shows the term value; the bigger the dot, the larger the market cap. Note that "N/A" values will not show up in the chart.
For the Travel & Leisure industry and Consumer Cyclical sector, Esports Entertainment Group's Price-to-Projected-FCF distribution charts can be found below:
* The bar in red indicates where Esports Entertainment Group's Price-to-Projected-FCF falls into.
Since the intrinsic value calculations based on Discounted Cash Flow Intrinsic Value: DCF (FCF Based), or Discounted Earnings Intrinsic Value: DCF (Earnings Based) cannot be applied to companies without consistent revenue and earnings, GuruFocus developed a valuation model based on normalized Free Cash Flow and Book Value of the company.
The details of how we calculate the intrinsic value of stocks are described in detail here.
This method smooths out the free cash flow over the past 6-7 years, multiplies the results by a growth multiple, and adds a portion of Total Stockholders Equity.
Intrinsic Value: Projected FCF = ( Growth Multiple * Free Cash Flow (6 year avg) + 0.8 * Total Stockholders Equity (most recent) ) / Shares Outstanding (Diluted Average)
In the case of negative Total Stockholders Equity, the following formula is used (see Explanation section below for the reason):
Intrinsic Value: Projected FCF = ( Growth Multiple * Free Cash Flow (6 year avg) + Total Stockholders Equity (most recent) / 0.8 ) / Shares Outstanding (Diluted Average)
Add all the Free Cash Flow together and divide 6 will get Esports Entertainment Group's Free Cash Flow(6 year avg) = $-10.75.
Esports Entertainment Group's Intrinsic Value: Projected FCF for today is calculated as
Intrinsic Value: Projected FCF | = | (Growth Multiple | * | Free Cash Flow (6 year avg) | + | Total Stockholders Equity (Mar24) | / | 0.8) | / | Shares Outstanding (Diluted Average) |
= | (9.5203515959648 | * | -10.74544 | + | -19.575 | / | 0.8) | / | 1.146 | |
= | -110.62 |
* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.
Esports Entertainment Group (OTCPK:GMBL) Intrinsic Value: Projected FCF Explanation
The growth multiple is capped between 8.35 and 17.74.
Total Stockholders Equity weighting is more art than science and it should always be revisited in more detail when researching a company. Weightings from 0% to 100% to more than 100% are possible. 80% was chosen as a happy median after taking the above ideas into consideration.
Esports Entertainment Group's Price-to-Intrinsic-Value-Projected-FCF for today is calculated as
Price-to-Intrinsic-Value-Projected-FCF | = | Share Price | / | Intrinsic Value: Projected FCF |
= | 0.61 | / | -110.61877561374 | |
= |
* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.
Thank you for viewing the detailed overview of Esports Entertainment Group's Intrinsic Value: Projected FCF provided by GuruFocus.com. Please click on the following links to see related term pages.
Robert Soper | director | 251 LITTLE FALLS DRIVE, WILMINGTON DE 19808 |
Michael J Villani | officer: Interim CFO and Controller | 84 FESTIVAL CT., WHITE PLAINS NY 10603 |
Alex Igelman | officer: Chief Executive Officer | 800 STEELES AVE W, SUITE B10245, THORNHILL A6 L4J 7L2 |
Jennifer Shera Pace | officer: Chief People Officer | FLAT 6, BLOCK D, IL-PJAZZA,, BIRBAL STREET, BALZAN O1 BZN9015 |
Grant Johnson | director, 10 percent owner, officer: Pres./Sec./Treas. | C/O SWISS MEDICA, 53 YONGE STREET, TORONTO A6 A1 M5E 1J3 |
Lydia Roy | officer: Secretary | 9595 HIGHLAND POINTE PASS, DELRAY BEACH FL 33446 |
Mark Andrew Nielsen | director, officer: Director | 5271 E SAGEWOOD DRIVE, BOISE ID 83716 |
Lefevre Adrien | officer: Chief Compliance Officer | 170, PATER HOUSE,, LEVEL 1, PSAILA STREET, BIRKIRKARA O1 9077 |
Stuart James Tilly | officer: Chief Legal Officer | 170 PATER HOUSE,, PSAILA STREET, BIRKIRKARA O1 BKR 9077 |
Warwick Winston Bartlett | director | ROSE COTTAGE,, 28 BOWLING GREEN ROAD, CASTLETOWN Y8 IM9 1EB |
Daniel Michael Marks | officer: Chief Financial Officer | 170 PETER HOUSE, PSAILA STREET, BIRKIKARA O1 BKR 9077 |
Damian Mathews | director | 170 PETER HOUSE, PSAILA STREET, BIRKIRKARA O1 BRK 9077 |
James S Cardwell | officer: Interim CFO | CLINTON SQUARE, 75 S. CLINTON AVE., SUITE 510, ROCHESTER NY 14604 |
John Clyde Brackens | officer: Chief Information Officer | 66 EASTVILLE AVE, EASTVILLE SUBDIVISION, FILINVEST EAST HOMES, CAINTA, RIZAL R6 1900 |
Shawn Erickson | 10 percent owner | 280 NELSON STREET, SUITE 448, VANCOUVER A1 V6E 2E2 |
From GuruFocus
By Marketwired Marketwired • 10-26-2020
By Marketwired Marketwired • 01-21-2021
By Marketwired Marketwired • 11-13-2020
By PRNewswire PRNewswire • 02-09-2023
By Marketwired Marketwired • 09-17-2020
By Marketwired Marketwired • 11-16-2020
By Marketwired Marketwired • 01-19-2021
By Marketwired Marketwired • 08-20-2020
By Marketwired Marketwired • 12-11-2020
By Marketwired Marketwired • 09-09-2020
Disclaimers: GuruFocus.com is not operated by a broker or a dealer. It has an affiliated registered investment adviser, which serves as the subadviser to an exchange traded fund. This investment adviser does not provide advice to individual investors. Under no circumstances does any information posted on GuruFocus.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute investment advice or recommendations. The individuals or entities selected as "gurus" may buy and sell securities before and after any particular article and report and information herein is published, with respect to the securities discussed in any article and report posted herein. Gurus may be added or dropped from the GuruFocus site at any time. In no event shall GuruFocus.com be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on GuruFocus.com, or relating to the use of, or inability to use, GuruFocus.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. The gurus listed in this website are not affiliated with GuruFocus.com, LLC. Stock quotes provided by InterActive Data. Fundamental company data provided by Morningstar, updated daily.