NEW Dividend Portfolio Tracker (DRIPTracker) is Now Live!

Add your stocks and see every dividend they pay you — dates, amounts, and reinvested shares.

Start Free »

MSGM | NASDAQ

$4.54 $0.12 | 2.71%

SIGNAL:

|2026-09-28 |F&G 52 |RSI 53.8

Add to favoritesFavorite

Company Overview:

Market Cap: $23.18M

Trailing PE: 10.8x

FWD PE *: 10.6x

Payout Ratio (TTM): —

52-Week Range: $2.11 - $5.56

* Forward PE is based on street estimates.

5.7 Year MSGM Performance Metrics:

Total Return (with DRIP): -98.7% (-53.34% CAGR)

Total Return (no DRIP): -98.7% (-53.34% CAGR)

Share Price: -98.7% (-53.34% CAGR)

Yield on Cost (with DRIP): —

Total Invested: $10,000

Total Value (with DRIP): $130

Total Return $ (with DRIP): -$9,870

MSGM Total Return

1M 3M 6M YTD 1Y 3Y 5Y 10Y

MSGM Price Chart

1M 3M 6M YTD 1Y 3Y 5Y 10Y All

Unlock All Reports & Research Dividend Stocks like a BOSS!

Save 25% with annual plan (3 Months Free)

Pro

$171 ($14.25/mo) $102.60/yr ($8.55/mo)

7-day free trial

Unlimited Portfolio Tracker
Portfolio - Lots/Sales/Dividends
Portfolio Auto-DRIP
Stock Fundamentals
DCF valuation modeling
Compare Stocks Side-by-Side
Revenue & EPS Estimates

Try it free for 7 days

You save $125.40 (55%)

MSGM Fundamentals: Earnings, Revenue, Cash Flow, Ebitda, Cash/Debt, Shares Float, etc:

MSGM - Revenue

MSGM Revenue CAGR:1Y: 36.58%2Y: 37.16%5Y: 9.60%10Y: 0.00%

MSGM - Earnings Per Share (EPS)

MSGM EPS CAGR:1Y: -91.46%2Y: -71.63%5Y: 0.00%10Y: 0.00%

MSGM - Net Income

🔓 See the full chart40% off right now · 7-day free trial

MSGM Net Income CAGR:1Y: -90.53%2Y: -56.34%5Y: 0.00%10Y: 0.00%

MSGM - EBITDA

🔓 See the full chart40% off right now · 7-day free trial

MSGM EBITDA CAGR:1Y: -94.08%2Y: -68.61%5Y: 0.00%10Y: 0.00%

MSGM - Free Cash Flow

🔓 See the full chart40% off right now · 7-day free trial

MSGM Free Cash Flow CAGR:1Y: 0.00%2Y: 0.00%5Y: 0.00%10Y: 0.00%

MSGM - Free Cash Flow / Share

🔓 See the full chart40% off right now · 7-day free trial

MSGM Free Cash Flow / Share CAGR:1Y: 0.00%2Y: 0.00%5Y: 0.00%10Y: 0.00%

MSGM - Operating Income

🔓 See the full chart40% off right now · 7-day free trial

MSGM Operating Income CAGR:1Y: -67.57%2Y: -44.32%5Y: 0.00%10Y: 0.00%

MSGM - Gross Profit

🔓 See the full chart40% off right now · 7-day free trial

MSGM Gross Profit CAGR:1Y: 35.50%2Y: 61.51%5Y: 16.79%10Y: 0.00%

MSGM - Shares Outstanding

🔓 See the full chart40% off right now · 7-day free trial

MSGM Shares Outstanding CAGR:1Y: 7.00%2Y: 43.04%5Y: 37.11%10Y: 0.00%

MSGM - Share Buybacks

🔓 See the full chart40% off right now · 7-day free trial

MSGM Share Buybacks CAGR:1Y: 0.00%2Y: 762.21%5Y: 0.00%10Y: 0.00%

MSGM - Stock-Based Comp

🔓 See the full chart40% off right now · 7-day free trial

MSGM Stock-Based Comp CAGR:1Y: 0.00%2Y: 87.94%5Y: -20.19%10Y: 0.00%

MSGM - Expenses

🔓 See the full chart40% off right now · 7-day free trial

MSGM Expenses CAGR:1Y: 0.00%2Y: 396.92%5Y: 18.46%10Y: 0.00%

MSGM - Revenue vs Net Income

🔓 See the full chart40% off right now · 7-day free trial

MSGM - EPS vs FCF / Share

🔓 See the full chart40% off right now · 7-day free trial

MSGM - EPS vs PE Ratio

🔓 See the full chart40% off right now · 7-day free trial

MSGM - FCF vs FCF / Share

🔓 See the full chart40% off right now · 7-day free trial

MSGM - FCF vs Stock Based Comp

🔓 See the full chart40% off right now · 7-day free trial

MSGM - Cash & Debt

🔓 See the full chart40% off right now · 7-day free trial

MSGM - Revenue by Segment

🔓 See the full chart40% off right now · 7-day free trial

MSGM Revenue CAGR:1Y: 36.58%2Y: 37.16%5Y: 9.60%10Y: 0.00%

Revenue, EPS, Net Income & Ebitda - Estimates VS Actual:

MSGM - REVENUE: Actual + Estimates

🔓 See the full chart40% off right now · 7-day free trial

MSGM Actual Revenue CAGR:1Y: 36.58%2Y: 37.16%5Y: 9.60%10Y: 0.00%

MSGM - EPS: Actual + Estimates

🔓 See the full chart40% off right now · 7-day free trial

MSGM Actual EPS CAGR:1Y: -91.46%2Y: -71.63%5Y: 0.00%10Y: 0.00%

MSGM - NET INCOME: Actual + Estimates

🔓 See the full chart40% off right now · 7-day free trial

MSGM Actual Net Income CAGR:1Y: -90.53%2Y: -56.34%5Y: 0.00%10Y: 0.00%

MSGM - EBITDA: Actual + Estimates

🔓 See the full chart40% off right now · 7-day free trial

MSGM Actual EBITDA CAGR:1Y: -94.08%2Y: -68.61%5Y: 0.00%10Y: 0.00%

Ratios, Profit Margins & Return on Capital:

MSGM - Net Profit Margin

🔓 See the full chart40% off right now · 7-day free trial

MSGM Net Profit Margin CAGR:1Y: -93.10%2Y: -68.17%5Y: 0.00%10Y: 0.00%

MSGM - Gross Profit Margin

🔓 See the full chart40% off right now · 7-day free trial

MSGM Gross Profit Margin CAGR:1Y: -0.79%2Y: 17.76%5Y: 6.57%10Y: 0.00%

MSGM - Price to Earnings

🔓 See the full chart40% off right now · 7-day free trial

MSGM Price to Earnings CAGR:1Y: 1,313.79%2Y: 325.73%5Y: 0.00%10Y: 0.00%

MSGM - Price To Sales Ratio

🔓 See the full chart40% off right now · 7-day free trial

MSGM Price To Sales Ratio CAGR:1Y: -0.95%2Y: 28.90%5Y: -39.62%10Y: 0.00%

MSGM - Return on Capital Employed

🔓 See the full chart40% off right now · 7-day free trial

MSGM Return on Capital Employed CAGR:1Y: -76.99%2Y: -65.17%5Y: 0.00%10Y: 0.00%

MSGM - Return on Invested Capital

🔓 See the full chart40% off right now · 7-day free trial

MSGM Return on Invested Capital CAGR:1Y: -81.53%2Y: -68.56%5Y: 0.00%10Y: 0.00%

Projected Future Returns & Dividends for MSGM

Based on past 5.7-year performance, here are MSGM growth metrics:

Share price CAGR of -53.34%
Dividend CAGR of +0%

Using MSGM CAGR metrics, we can estimate that your initial $10000 investment, over the next 10 years, should grow as follows:

	MSGM (DRIP)	MSGM - No DRIP
Current Price	$4.54	$4.54
Start Shares	2,202.64	2,202.64
Start Value	$10,000	$10,000

After 10 years:
Final Share Count	2,202.64	2,202.64
Dividends Payment	$0.00	$0.00
Annual Dividends	$0	$0
Yield on cost	0.00%	0.00%
Share Price	$0.00	$4.54
Total Dividends	$0	$0
Final Value	$5	$10,000

Estimated Future Value + Dividends - MSGM

NOTE: Above numbers are our estimate based on MSGM's Dividend and Price CAGR over past 5.7 years. These numbers should only be considered as "potential future returns"! DRIP assumes reinvesting dividends; No-DRIP assumes collecting dividends as cash.

We cannot guarantee that your actual returns will meet these estimates.

Get the best Dividend Stock Research Tools:

Save 25% with annual plan (3 Months Free)

Pro

$171 ($14.25/mo) $102.60/yr ($8.55/mo)

7-day free trial

Unlimited Portfolio Tracker
Portfolio - Lots/Sales/Dividends
Portfolio Auto-DRIP
Stock Fundamentals
DCF valuation modeling
Compare Stocks Side-by-Side
Revenue & EPS Estimates

Try it free for 7 days

You save $125.40 (55%)

Company Info

Motorsport Games Inc. (MSGM) had its IPO on 2021-01-13, and is traded on NASDAQ stock exchange.

Motorsport Games Inc. is an American enterprise primarily focused on the creation and distribution of multi-platform racing video games. The company's operations are divided into two distinct divisions: Gaming and Esports. It delivers its video game offerings for consoles, personal computers, and mobile devices, making them available through diverse physical retailers and digital storefronts, encompassing both full titles and supplementary downloadable content. Furthermore, Motorsport Games actively organizes and conducts esports competitions, tournaments, and events, supporting both its proprietary licensed racing games and those developed by external parties. Founded in 2018, its corporate headquarters are situated in Miami, Florida, functioning as a subsidiary of Motorsport Network LLC.

MSGM website: https://motorsportgames.com

Get Full Access to All Reports with DRIPCalc PRO

Save 25% with annual plan (3 Months Free)

Pro

$171 ($14.25/mo) $102.60/yr ($8.55/mo)

7-day free trial

Unlimited Portfolio Tracker
Portfolio - Lots/Sales/Dividends
Portfolio Auto-DRIP
Stock Fundamentals
DCF valuation modeling
Compare Stocks Side-by-Side
Revenue & EPS Estimates

Try it free for 7 days

You save $125.40 (55%)

DCF Model — MSGM

Value from:

EPS (TTM)icompany profit per share over the last 12 months

EPS Growth %ihow fast profit per share grows each of the next 5 years — prefilled with what analysts expect

EPS growth after year 5 (forever)ithe slower pace once the fast 5 years are over — only drives years 6-10 of the price path below

Exit multiple (PE in 5 yrs)iwhat buyers pay per $1 of profit in 2031 — prefilled with today’s forward PE

Desired return %/yrithe yearly return you want from buying today — the S&P has done ~14%/yr, ask for more from a single stock

FCF growth %/yr (next 5 yrs)ihow fast free cash flow grows while the company is still expanding fast

Years of fast FCF growthihow many years the fast growth lasts before the business settles down

FCF growth after year 5 (forever)ithe slow, steady pace once the company is mature — usually 2-3%, near inflation. Must stay below your target return

Risk-free rate %iwhat a 10-yr US treasury pays with zero risk — the floor any risky stock must beat

Your target return %/yrithe yearly return you want for taking this risk — rule of thumb: risk-free rate + extra for risk

FCF base ($M, TTM)ilast 12 months of free cash flow, added up from reported quarters

Include dividends in returnidividends hand you part of the return in cash, so the share price needs to climb less

Pay up to today

—

vs current price $4.54

—

Cash flow & implied price by year

FCF is negative or missing for this company (common for banks) — the model discounts EPS instead.

EPS is negative or missing for this company — Simple mode uses free cash flow per share instead.

Free cash flow today

—

grows for the next years

Then mature

—

every future dollar counted back to today

Pile of today-dollars

—

÷ shares

Implied price path

Year	FCF	Implied price

Sensitivity — fair value: growth ↓ × target return →