image
Consumer Cyclical - Gambling, Resorts & Casinos - NASDAQ - US
$ 1.335
-4.64 %
$ 16.1 M
Market Cap
-0.16
P/E
1. INTRINSIC VALUE

This DCF valuation model was last updated on Mar, 3, 2025.

The intrinsic value of one LTRY stock under the worst case scenario is HIDDEN Compared to the current market price of 1.33 USD, Lottery.com Inc. is HIDDEN

This DCF valuation model was last updated on Mar, 3, 2025.

The intrinsic value of one LTRY stock under the base case scenario is HIDDEN Compared to the current market price of 1.33 USD, Lottery.com Inc. is HIDDEN

This DCF valuation model was last updated on Mar, 3, 2025.

The intrinsic value of one LTRY stock under the best case scenario is HIDDEN Compared to the current market price of 1.33 USD, Lottery.com Inc. is HIDDEN

2. FUNDAMENTAL ANALYSIS
FINANCIALS
6.99 M REVENUE
3.07%
-25.2 M OPERATING INCOME
54.89%
-25.5 M NET INCOME
57.44%
-2.11 M OPERATING CASH FLOW
93.26%
0 INVESTING CASH FLOW
100.00%
2.32 M FINANCING CASH FLOW
14910.51%
201 K REVENUE
-21.92%
-3.63 M OPERATING INCOME
38.37%
-8.09 M NET INCOME
-35.55%
2.4 M OPERATING CASH FLOW
751.75%
-885 K INVESTING CASH FLOW
0.00%
-997 K FINANCING CASH FLOW
-376.08%
Balance Sheet Lottery.com Inc.
image
Current Assets 20.3 M
Cash & Short-Term Investments 360 K
Receivables 24.2 K
Other Current Assets 19.9 M
Non-Current Assets 44.1 M
Long-Term Investments 250 K
PP&E 21.3 K
Other Non-Current Assets 43.8 M
Current Liabilities 27.9 M
Accounts Payable 7.99 M
Short-Term Debt 5.9 M
Other Current Liabilities 14 M
Non-Current Liabilities 0
Long-Term Debt 0
Other Non-Current Liabilities 0
EFFICIENCY
Earnings Waterfall Lottery.com Inc.
image
Revenue 6.99 M
Cost Of Revenue 5.67 M
Gross Profit 1.32 M
Operating Expenses 26.5 M
Operating Income -25.2 M
Other Expenses 370 K
Net Income -25.5 M
RATIOS
18.90% GROSS MARGIN
18.90%
-360.17% OPERATING MARGIN
-360.17%
-365.47% NET MARGIN
-365.47%
-74.03% ROE
-74.03%
-39.67% ROA
-39.67%
-59.52% ROIC
-59.52%
FREE CASH FLOW ANALYSIS
Free Cash Flow Analysis Lottery.com Inc.
image
Net Income -25.5 M
Depreciation & Amortization 5.69 M
Capital Expenditures 2
Stock-Based Compensation 2.09 M
Change in Working Capital 8.69 M
Others 15.1 M
Free Cash Flow -2.11 M
3. WALL STREET ANALYSTS ESTIMATES
Wall Street Analysts Price Targets Lottery.com Inc.
image
LTRY has no price targets from Wall Street.
4. DIVIDEND ANALYSIS
5. COMPETITION
6. Ownership
Insider Ownership Lottery.com Inc.
image
Sold
0-3 MONTHS
98 K USD 2
3-6 MONTHS
1.44 K USD 1
6-9 MONTHS
0 USD 0
9-12 MONTHS
0 USD 0
Bought
0 USD 0
0-3 MONTHS
0 USD 0
3-6 MONTHS
0 USD 0
6-9 MONTHS
0 USD 0
9-12 MONTHS
Date Value Insider Amount Avg Price
3 weeks ago
Feb 06, 2025
Sell 24.6 K USD
Stubblefield Robert J
Chief Financial Officer
- 20000
1.23 USD
1 month ago
Jan 22, 2025
Sell 40.2 K USD
MCGAHAN MATTHEW HOWARD
Director
- 115000
0.35 USD
2 months ago
Dec 23, 2024
Sell 33.2 K USD
MCGAHAN MATTHEW HOWARD
Director
- 80000
0.415 USD
5 months ago
Sep 17, 2024
Sell 1.44 K USD
POTTS GREGORY A
CHIEF OPERATING OFFICER
- 2000
0.72 USD
1 year ago
May 22, 2023
Sell 850 K USD
Woodford Eurasia Assets Ltd.
10 percent owner
- 2500000
0.34 USD
1 year ago
May 23, 2023
Sell 850 K USD
ALD Holdings Group, LLC
10 percent owner
- 2500000
0.34 USD
1 year ago
May 09, 2023
Sell 1.04 M USD
Woodford Eurasia Assets Ltd.
10 percent owner
- 2300000
0.45 USD
1 year ago
May 09, 2023
Sell 1.04 M USD
ALD Holdings Group, LLC
10 percent owner
- 2300000
0.45 USD
3 years ago
May 03, 2021
Sell 335 USD
Ponomarev Ilya
Director
- 50000
0.0067 USD
4 years ago
Nov 27, 2020
Sell 1.44 M USD
GLAZER CAPITAL, LLC
10 percent owner
- 125855
11.48 USD
4 years ago
Nov 30, 2020
Sell 2.86 M USD
GLAZER CAPITAL, LLC
10 percent owner
- 228510
12.5 USD
4 years ago
Dec 01, 2020
Sell 4.87 M USD
GLAZER CAPITAL, LLC
10 percent owner
- 369410
13.19 USD
4 years ago
Nov 19, 2020
Sell 434 K USD
GLAZER CAPITAL, LLC
10 percent owner
- 39100
11.1 USD
4 years ago
Nov 19, 2020
Sell 4.45 M USD
GLAZER CAPITAL, LLC
10 percent owner
- 401100
11.1 USD
4 years ago
Oct 26, 2020
Sell 2.21 K USD
Ponomarev Ilya
Chief Executive Officer
- 330000
0.0067 USD
4 years ago
Aug 24, 2020
Sell 10.8 USD
GLAZER CAPITAL, LLC
10 percent owner
- 1
10.83 USD
4 years ago
Jul 10, 2020
Sell 144 K USD
Hudson Bay Capital Management LP
10 percent owner
- 13143
10.92 USD
4 years ago
Jul 13, 2020
Sell 3.77 M USD
Hudson Bay Capital Management LP
10 percent owner
- 346857
10.88 USD
4 years ago
Jul 10, 2020
Sell 144 K USD
Hudson Bay Capital Management LP
10 percent owner
- 13143
10.92 USD
4 years ago
Jul 13, 2020
Sell 3.77 M USD
Hudson Bay Capital Management LP
10 percent owner
- 346857
10.88 USD
5 years ago
Feb 04, 2020
Bought 1.61 K USD
Butkevych Gennadii
Director
+ 240000
0.0067 USD
5 years ago
Feb 04, 2020
Sell 1.61 K USD
Ponomarev Ilya
Chief Executive Officer
- 240000
0.0067 USD
6 years ago
Jun 01, 2018
Bought 5 M USD
Butkevych Gennadii
Director
+ 500000
10 USD
6 years ago
Jun 01, 2018
Bought 5.75 M USD
Butkevych Gennadii
Director
+ 500000
11.5 USD
7. News
Lottery.com Announces Positive Results From Annual Shareholder Meeting FORT WORTH, Texas, Feb. 20, 2025 (GLOBE NEWSWIRE) -- Lottery.com Inc. (Nasdaq: LTRY, LTRYW) (“Lottery.com” or the “Company”), a leading technology company in digital lottery and sports media & entertainment, announces the successful results of its annual shareholder meeting conducted today from the Mar-a-Lago Club in Palm Beach, Florida. The Company presented four proposals to the shareholders, all of which passed by a wide margin. globenewswire.com - 1 week ago
Marc Bircham and Tamer Hassan Lead the Charge for Sports.com at the Prestigious Soccerex Kickoff in Cairo, Egypt FORTH WORTH, Texas, Feb. 20, 2025 (GLOBE NEWSWIRE) -- Sports.com, a leading global sports media and technology platform owned by Lottery.com Inc. (Nasdaq: LTRY, LTRYW) (“Lottery.com” or the “Company”), a leading technology company in digital lottery, recently announced a multi-year partnership with Soccerex becoming its official title sponsor for the next 24 months. Sports.com will support six major Soccerex events worldwide, including marquee stops in Cairo, Amsterdam and Miami in 2025. globenewswire.com - 1 week ago
Lottery.com Announces Global Advisory Board to Support Growth Initiatives FORT WORTH, Texas, Feb. 18, 2025 (GLOBE NEWSWIRE) -- Lottery.com Inc. (Nasdaq: LTRY, LTRYW) (“Lottery.com” or the “Company”), a leading technology company in digital lottery and sports entertainment, announces the establishment of a global advisory board (the “Advisory Board”) to provide active strategic guidance and support the Company's growth, structure and expansion into new markets. globenewswire.com - 1 week ago
Lottery.com Strengthens Its International Expansion With Technology Acquisition FORT WORTH, Texas, Feb. 14, 2025 (GLOBE NEWSWIRE) -- Lottery.com Inc. (Nasdaq: LTRY, LTRYW) (“Lottery.com” or the “Company”), a leading technology company in digital lottery and sports entertainment, announces that it has entered into a Memorandum of Understanding (“MOU”) with PlusEVO Ltd. to acquire an advanced lottery management system and gaming platform, strengthening its international expansion efforts. globenewswire.com - 2 weeks ago
Sports.com Enters Into Multi-Year Partnership Agreement With Soccerex FORT WORTH, Texas, Feb. 11, 2025 (GLOBE NEWSWIRE) -- Sports.com, a global leader in digital sports entertainment and a key brand of Lottery.com Inc. (Nasdaq: LTRY, LTRYW) (“Lottery.com” or the “Company”), announces that it has entered into a multi-year global partnership agreement (the “Agreement”) with Soccerex, the world's leading soccer (hereinafter referred to as “football”) business event organizer. The Agreement makes Sports.com the title sponsor for six global events including Soccerex 2025 for MENA, Europe and USA to be held in Cairo, Amsterdam and Miami, respectively. globenewswire.com - 2 weeks ago
Lottery.com Inc. Announces Launch of International Lottery Operations FORT WORTH, Texas, Feb. 04, 2025 (GLOBE NEWSWIRE) -- Lottery.com Inc. (Nasdaq: LTRY, LTRYW) (“Lottery.com” or the “Company”), a leading technology company in digital lottery and sports entertainment, announces the launch of its international lottery operations to meet the evolving demands of customers worldwide. The launch is expected to deliver new revenue generation by the end of March. globenewswire.com - 3 weeks ago
Lottery.com Inc. Receives Expected Notice from The NASDAQ Stock Market LLC Pertaining to its Form 10-Q of September 30, 2024 FORT WORTH, Texas, Nov. 26, 2024 (GLOBE NEWSWIRE) -- On November 20, 2024, Lottery.com Inc. (NASDAQ: LTRY; LTRYW) (“Lottery.com” or “the Company”) received a notice (the “Notice”) from The Nasdaq Stock Market LLC (“Nasdaq”) indicating that, as a result of not having timely filed the Form 10-Q for the period ended September 30, 2024 with the SEC, the Company is not in compliance with Nasdaq Listing Rule 5250(c)(1) (the “Listing Rule”), which requires timely filing of all required periodic financial reports with the SEC. globenewswire.com - 3 months ago
Lottery.com Inc. Chairman Addresses Effective Form S-1 Registration Statement FORT WORTH, Texas, Oct. 18, 2024 (GLOBE NEWSWIRE) -- Lottery.com Inc. (NASDAQ: LTRY; LTRYW) (“Lottery.com” or the “Company”), a leading technology company in digital lottery and sports entertainment, is pleased to announce that the U.S. Securities and Exchange Commission (“SEC”) has declared the Company's Form S-1 Registration Statement effective on October 16, 2024 (“Registration Statement”) (File Number: 333-281925). Following the declaration, Matthew McGahan, Lottery.com Chairman and CEO, wrote an open letter to the Company's shareholders to address the Company's future and address accusations made again the Company and its directors and executives. globenewswire.com - 4 months ago
Sports.com Accelerates Global Expansion Through Key Partnerships and Unveils an Expanded Sports Content Platform Coverage of Over 40 Sports with Live Event Content Across Multiple Regions Coverage of Over 40 Sports with Live Event Content Across Multiple Regions globenewswire.com - 5 months ago
Lottery.Com Signs MOU to Acquire CMF Media (CMF) to Facilitate Sports.Com's Production of Original Content FT. WORTH, Texas, Sept. 25, 2024 (GLOBE NEWSWIRE) -- Lottery.com Inc. (Nasdaq: LTRY) ("Lottery.com" or "the Company"), an online lottery and digital entertainment provider, is pleased to announce that it has signed a Memorandum of Understanding (MOU) to acquire CMF Media, an award-winning sports content production house. The acquisition, valued at $1 million, will be paid entirely in common stock of Lottery.com to be issued at $3.00 per share. CMF is owned by Charlie Bingham and Miguel Sánchez and will be integrated under the Sports.com brand, which is wholly owned by Lottery.com. globenewswire.com - 5 months ago
Sports.com Expands Geographical Footprint, Launching in New Markets Across Asia LONDON, Sept. 23, 2024 (GLOBE NEWSWIRE) -- Lottery.com Inc. (Nasdaq: LTRY, LTRYW) (“Lottery.com” or the “Company”) is pleased to announce that Sports.com, a global leader in digital sports entertainment, has significantly expanded its geographic reach, launching its platform and content in new markets across Asia. globenewswire.com - 5 months ago
Lottery.com Completes Acquisition of S&MI Ltd, Rebranding as Sports.com Media Ltd LONDON, Sept. 05, 2024 (GLOBE NEWSWIRE) -- Lottery.com Inc. (Nasdaq: LTRY, LTRYW) (“Lottery.com” or the “Company”), a leading online lottery services provider, announces the successful completion of its acquisition of S&MI Ltd. globenewswire.com - 5 months ago
8. Profile Summary

Lottery.com Inc. LTRY

image
COUNTRY US
INDUSTRY Gambling, Resorts & Casinos
MARKET CAP $ 16.1 M
Dividend Yield 0.00%
Description Lottery.com Inc., a technology company, operates B2C platform that enable players to remotely purchase legally sanctioned lottery games in the United States and internationally. It offers domestic and international lottery products and services. The company also provides affiliate marketing services under the LotteryLink brand; and delivers lottery data, such as winning numbers and results to approximately 400 digital publishers and media organizations. Lottery.com Inc. is headquartered in Spicewood, Texas.
Contact 20808 State Highway 71 West, Spicewood, TX, 78669 https://www.lottery.com
IPO Date June 15, 2023
Employees 10
Officers Mr. Gregory Potts Chief Operating Officer Mr. Matthew Howard McGahan President, Chief Executive Officer, Secretary & Chairman