Genius Sports Ltd
NYSE:GENI
Intrinsic Value
The intrinsic value of one GENI stock under the Base Case scenario is 4.47 USD. Compared to the current market price of 9.19 USD, Genius Sports Ltd is Overvalued by 51%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
Genius Sports Ltd
Fundamental Analysis

Revenue & Expenses Breakdown
Genius Sports Ltd
Balance Sheet Decomposition
Genius Sports Ltd
Current Assets | 224.4m |
Cash & Short-Term Investments | 42.3m |
Receivables | 125.2m |
Other Current Assets | 56.8m |
Non-Current Assets | 500.5m |
Long-Term Investments | 30.7m |
PP&E | 24.9m |
Intangibles | 441.1m |
Other Non-Current Assets | 3.7m |
Free Cash Flow Analysis
Genius Sports Ltd
USD | |
Free Cash Flow | USD |
Earnings Waterfall
Genius Sports Ltd
Revenue
|
462.5m
USD
|
Cost of Revenue
|
-370.8m
USD
|
Gross Profit
|
91.8m
USD
|
Operating Expenses
|
-174.6m
USD
|
Operating Income
|
-82.9m
USD
|
Other Expenses
|
9.6m
USD
|
Net Income
|
-73.3m
USD
|
GENI Profitability Score
Profitability Due Diligence
Genius Sports Ltd's profitability score is 26/100. The higher the profitability score, the more profitable the company is.
Score
Genius Sports Ltd's profitability score is 26/100. The higher the profitability score, the more profitable the company is.
GENI Solvency Score
Solvency Due Diligence
Genius Sports Ltd's solvency score is 70/100. The higher the solvency score, the more solvent the company is.
Score
Genius Sports Ltd's solvency score is 70/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
GENI Price Targets Summary
Genius Sports Ltd
According to Wall Street analysts, the average 1-year price target for GENI is 11.81 USD with a low forecast of 10.1 USD and a high forecast of 14.7 USD.
Dividends
Current shareholder yield for GENI is .
Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?
The intrinsic value of one GENI stock under the Base Case scenario is 4.47 USD.
Compared to the current market price of 9.19 USD, Genius Sports Ltd is Overvalued by 51%.