GAME - NASDAQ
GameSquare Holdings, Inc.
$0.61
+7.1%GameSquare Holdings, Inc. is an international digital media, entertainment and technology company. It engages in enabling global brands to connect with gaming and youth culture audiences. Its platform includes Code Red Esports Ltd., Cut+Sew (Zoned), Complexity Gaming, Fourth Frame Studios, Mission Supply, Frankly Media, Stream Hatchet, and Sideqik. The company was founded on April 8, 2011and is headquartered in Frisco, TX.
At a Glance
Live SnapshotGameSquare Holdings, Inc. Fair Value Envelope
Owner Earnings Valuation Tool
Warren Buffett's Owner Earnings DCF analysis for intrinsic value calculation
Historical Financial Data
Base year metrics used for projections
Projection Settings
Forecast period and terminal assumptions
DCF Valuation Summary
Calculation flow from present value to intrinsic value per share
Owner Earnings Projections
Operating Cash Flow - Maintenance CapEx = Owner Earnings
| Metric | Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Year 6 | Year 7 | Year 8 | Year 9 | Year 10 |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | -$15.3M | -$7.6M | -$3.8M | -$1.9M | -$955.3K | -$477.7K | -$238.8K | -$119.4K | -$59.7K | -$29.9K |
| Maintenance CapEx | -$512 | -$256 | -$128 | -$64 | -$32 | -$16 | -$8 | -$4 | -$2 | -$1 |
| Owner Earnings | -$15.3M | -$7.6M | -$3.8M | -$1.9M | -$955.4K | -$477.7K | -$238.8K | -$119.4K | -$59.7K | -$29.9K |
| Discount Factor | 0.926 | 0.857 | 0.794 | 0.735 | 0.681 | 0.630 | 0.583 | 0.540 | 0.500 | 0.463 |
| Present Value | -$14.2M | -$6.6M | -$3.0M | -$1.4M | -$650.2K | -$301.0K | -$139.4K | -$64.5K | -$29.9K | -$13.8K |
Related Guides
Continue your GAME research with focused valuation guides.
Research Paths
Snapshot
Start with context, operating signals, and key market metrics.
Value Model
Stress test fair value across bear, base, and bull assumptions.
Statements
Validate revenue quality, margins, and balance sheet durability.
Earnings Call
Read management commentary and compare it with reported outcomes.
Dividends
Check payout sustainability and long-term distribution behavior.
Analyst Expectations
Review consensus spread and where estimate risk is concentrated.