image
Technology - Electronic Gaming & Multimedia - NASDAQ - US
$ 0.2087
0.599 %
$ 8.64 M
Market Cap
-0.37
P/E
1. INTRINSIC VALUE

This DCF valuation model was last updated on Jun, 6, 2025.

The intrinsic value of one TRUG stock under the worst case scenario is HIDDEN Compared to the current market price of 0.209 USD, TruGolf Holdings, Inc. is HIDDEN

This DCF valuation model was last updated on Jun, 6, 2025.

The intrinsic value of one TRUG stock under the base case scenario is HIDDEN Compared to the current market price of 0.209 USD, TruGolf Holdings, Inc. is HIDDEN

This DCF valuation model was last updated on Jun, 6, 2025.

The intrinsic value of one TRUG stock under the best case scenario is HIDDEN Compared to the current market price of 0.209 USD, TruGolf Holdings, Inc. is HIDDEN

2. FUNDAMENTAL ANALYSIS

Price Chart TRUG

image
$0.9$0.9$0.8$0.8$0.7$0.7$0.6$0.6$0.5$0.5$0.4$0.4$0.3$0.3$0.2$0.2$0.1$0.115 Dec15 DecJan '25Jan '2515 Jan15 JanFeb '25Feb '2515 Feb15 FebMar '25Mar '2515 Mar15 MarApr '25Apr '2515 Apr15 AprMay '25May '2515 May15 MayJun '25Jun '25
FINANCIALS
21.9 M REVENUE
6.19%
-2.1 M OPERATING INCOME
75.72%
-8.8 M NET INCOME
14.47%
-4 M OPERATING CASH FLOW
34.85%
741 K INVESTING CASH FLOW
128.28%
8.74 M FINANCING CASH FLOW
94.41%
6.74 M REVENUE
8.02%
-1.25 M OPERATING INCOME
-142.90%
-5.86 M NET INCOME
-9644.99%
-7.07 M OPERATING CASH FLOW
-1550.53%
2.71 M INVESTING CASH FLOW
607.22%
7.79 M FINANCING CASH FLOW
785.95%
Balance Sheet TruGolf Holdings, Inc.
image
Current Assets 14.8 M
Cash & Short-Term Investments 10.9 M
Receivables 1.4 M
Other Current Assets 2.51 M
Non-Current Assets 2.35 M
Long-Term Investments 0
PP&E 778 K
Other Non-Current Assets 1.57 M
63.48 %8.16 %14.65 %4.54 %9.17 %Total Assets$17.1m
Current Liabilities 15.8 M
Accounts Payable 2.82 M
Short-Term Debt 4.11 M
Other Current Liabilities 8.84 M
Non-Current Liabilities 6.01 M
Long-Term Debt 5.01 M
Other Non-Current Liabilities 1 M
12.94 %18.88 %40.59 %22.99 %4.59 %Total Liabilities$21.8m
EFFICIENCY
Earnings Waterfall TruGolf Holdings, Inc.
image
Revenue 21.9 M
Cost Of Revenue 7.27 M
Gross Profit 14.6 M
Operating Expenses 16.7 M
Operating Income -2.1 M
Other Expenses 6.69 M
Net Income -8.8 M
25m25m20m20m15m15m10m10m5m5m00(5m)(5m)(10m)(10m)22m(7m)15m(17m)(2m)(7m)(9m)RevenueRevenueCost Of RevenueCost Of RevenueGross ProfitGross ProfitOperating ExpensesOperating ExpensesOperating IncomeOperating IncomeOther ExpensesOther ExpensesNet IncomeNet Income
RATIOS
66.73% GROSS MARGIN
66.73%
-9.62% OPERATING MARGIN
-9.62%
-40.24% NET MARGIN
-40.24%
189.52% ROE
189.52%
-51.31% ROA
-51.31%
-38.38% ROIC
-38.38%
FREE CASH FLOW ANALYSIS
Free Cash Flow Analysis TruGolf Holdings, Inc.
image
00(1m)(1m)(2m)(2m)(3m)(3m)(4m)(4m)(5m)(5m)(6m)(6m)(7m)(7m)Jul '21Jul '2120222022Jul '22Jul '2220232023Jul '23Jul '2320242024Jul '24Jul '2420252025
Net Income -8.8 M
Depreciation & Amortization 640 K
Capital Expenditures -36.3 K
Stock-Based Compensation 0
Change in Working Capital 0
Others 4.16 M
Free Cash Flow -4.03 M
3. WALL STREET ANALYSTS ESTIMATES
Wall Street Analysts Price Targets TruGolf Holdings, Inc.
image
TRUG has no price targets from Wall Street.
4. DIVIDEND ANALYSIS
5. COMPETITION
6. Ownership
Insider Ownership TruGolf Holdings, Inc.
image
Sold
0-3 MONTHS
0 USD 0
3-6 MONTHS
0 USD 0
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
7. News
TruGolf to Participate in the “2025 Virtual Tech Conference: Discover the Innovations Reshaping Tomorrow” Conference Presented by Maxim Group LLC on Wednesday, June 4th at 3:00 PM EDT - (Updated) Salt Lake City, Utah, June 03, 2025 (GLOBE NEWSWIRE) -- TruGolf Holdings, Inc. (NASDAQ: TRUG), a leading golf technology company, announced today that Brenner Adams, TruGolf's Chief Growth Officer will present at the “2025 Virtual Tech Conference: Discover the Innovations Reshaping Tomorrow,” presented by Maxim Group LLC, tomorrow, June 4th at 3:00 PM EDT. globenewswire.com - 2 weeks ago
TruGolf Announces Listing Extension from Nasdaq Salt Lake City, Utah, June 02, 2025 (GLOBE NEWSWIRE) -- TruGolf Holdings, Inc. (NASDAQ: TRUG), a leading golf technology company, today announced that the Nasdaq Hearings Panel has granted the company an extension of time to comply with Nasdaq listing rules subject to panel conditions. The Company's listing will be transferred to the Capital Market, effective at the open of business on June 3, 2025. globenewswire.com - 2 weeks ago
TruGolf Announces Stock Repurchase Program Salt Lake City, Utah, May 29, 2025 (GLOBE NEWSWIRE) -- The Board of Directors of TruGolf Holdings, Inc. (NASDAQ: TRUG), a leading golf technology company, today announced the authorization of a stock repurchase program of up to $2 million of TruGolf's Class A common stock. globenewswire.com - 2 weeks ago
TruGolf Links Celebrates 1-Year Anniversary at New York International Franchise Expo Over 160 units in Development Salt Lake City, Utah, May 28, 2025 (GLOBE NEWSWIRE) -- TruGolf Links Franchising, LLC, (“TruGolf”), wholly owned by TruGolf Holdings, Inc. (Nasdaq: TRUG), the leading provider of golf simulator software and hardware, announced today it will be exhibiting at the New York International Franchise Expo in New York City on May 29, 2025 at booth 409. The booth will feature a live TruGolf simulator, running our latest APEX software, and LaunchBox hardware hosting a Closest to the Pin contest with IFE attendees. globenewswire.com - 3 weeks ago
TruGolf Clarifies Nasdaq Compliance Plan and Provides Context to Equity Line of Credit Salt Lake City, Utah, May 27, 2025 (GLOBE NEWSWIRE) -- TruGolf Holdings, Inc. (NASDAQ: TRUG), a leading golf technology company, has clarified its plan to regain compliance with Nasdaq listing rules in response to shareholder inquiries. On August 19, 2024, TruGolf Holdings, Inc. received a written notification from the Listing Qualifications Department (the “Staff”) of the Nasdaq Stock Market (“Nasdaq”) notifying the Company that, the Company's stockholders' equity was ($10,508,104), and therefore, the Company was not in compliance with Nasdaq's Listing Rule 5450(b)(1)(A), which requires a $10,000,000 minimum stockholders' equity standard (the “Equity Rule”). On May 15, 2025, the Company presented a plan to the Nasdaq Hearings panel on how it plans to regain compliance with Nasdaq's listing rules and requested an extension to execute on the plan. To date the Hearings panel has not rendered a determination. There can be no assurance that it will provide an extension or move to delist. The key provisions of the plan were: globenewswire.com - 3 weeks ago
TruGolf Reports First Quarter 2025 Financial Results Q1 2025 Sales Grow 7.5% Over Q1 2024 Salt Lake City, Utah, May 15, 2025 (GLOBE NEWSWIRE) -- TruGolf Holdings, Inc. (NASDAQ: TRUG), a leading provider of golf simulator software and hardware, announced today its first quarter 2025 results.  The Company reported sales of $5.4 million, up 7.5% compared to 2024 first quarter sales of $5.0 million. Net losses doubled to ($2.6) million for 2025's first quarter, versus a net loss of ($1.3) million in the 2024 period, driven largely by recognition of interest expenses associated with the conversion of convertible notes in the period.  EPS for 2025's first quarter was ($0.09), an improvement from 2024's ($0.22) loss per share. globenewswire.com - 1 month ago
TruGolf Links Signs Newest Franchisee to Begin Developing on Long Island LONG ISLAND, NY, May 14, 2025 (GLOBE NEWSWIRE) -- TruGolf Links Franchising, LLC (“TruGolf”), wholly owned by TruGolf Holdings, Inc. (Nasdaq: TRUG), the leading provider of golf simulator software and hardware, announced today the signing of its newest franchisee, Giovanni “Gio” Dinsay. With over 27 years of experience in physical therapy and rehabilitation, Gio has built a reputation as a visionary in the wellness space. globenewswire.com - 1 month ago
TruGolf Improves Balance Sheet with Agreement to Eliminate All Convertible Notes All Convertible Notes & Majority of Related Party Notes to be Converted to Equity Salt Lake City, Utah, April 24, 2025 (GLOBE NEWSWIRE) -- TruGolf Holdings, Inc. (NASDAQ: TRUG), a leading provider of golf simulator software and hardware, announced today that it has entered into agreements with its existing noteholders to exchange all its outstanding convertible notes into a newly created Series A Preferred Stock. In addition, the common stock warrants previously issued with the convertible notes were exchanged for a combination of newly created Series A Preferred Stock and warrants to purchase additional Series A Preferred Stock, which, if fully exercised in the sole discretion of the investors, would result in an additional $15.1 million in gross proceeds to the Company. globenewswire.com - 1 month ago
TruGolf Reports 2024 Financial Results Salt Lake City, Utah, April 21, 2025 (GLOBE NEWSWIRE) -- TruGolf Holdings, Inc. (NASDAQ: TRUG), a leading provider of golf simulator software and hardware, announced today an overview of its 2024 results that were filed on Form 10-K on April 15, 2025. The Company reported record sales of $21.9 million, an increase of 6.2% percent as compared to 2023 sales. globenewswire.com - 1 month ago
COMPETE AGAINST LEGENDS: DIGITAL LEGENDS and TRUGOLF BRING GOLF ICONS TO LIFE Augusta, GA., April 09, 2025 (GLOBE NEWSWIRE) -- Remember the rush you felt hoisting your first trophy or watching your golf hero secure their first tour win. Now imagine feeling a similar rush if you could challenge, and maybe even beat, Mr. Ben Hogan in his prime at any of today's best golf courses? Imagine he's not just here to compete, but to talk with you as you play, look at your swing and maybe offer some advice on that stubborn slice. That fantasy becomes reality this fall. Ben had some thoughts earlier today in Augusta:  Click here to see and hear Ben Hogan . globenewswire.com - 2 months ago
TruGolf Links Signs Franchise Development Deal with Tennessee Native & Entrepreneur Iconic Golf Simulator Company Now Franchising Grants Local Entrepreneur Opportunity to Develop 40 New Centers KNOXVILLE, Tenn. , March 6, 2025 /PRNewswire/ -- TruGolf Links Franchising, LLC ("TruGolf"), wholly owned by TruGolf Holdings, Inc. (Nasdaq: TRUG), a leading provider of golf simulator software and hardware, announced today the signing of another regional development deal. prnewswire.com - 3 months ago
TruGolf Engages Eventus Advisory Group, LLC to Provide Financial Services Advisory and CFO Support Salt Lake City, Utah, Feb. 27, 2025 (GLOBE NEWSWIRE) -- TruGolf Holdings, Inc. (NASDAQ: TRUG), a leading golf technology company, is pleased to announce that it has engaged Eventus Advisory Group, LLC (“Eventus”) ( www.EventusAG.com ) to provide financial services advisory and CFO support. Eventus has over 17 years' experience in working with micro- and small-cap companies and will act as a key advisor to TruGolf as it continues to enhance its financial operations and deliver on the company's strategic priorities. globenewswire.com - 3 months ago
8. Profile Summary

TruGolf Holdings, Inc. TRUG

image
COUNTRY US
INDUSTRY Electronic Gaming & Multimedia
MARKET CAP $ 8.64 M
Dividend Yield 0.00%
Description TruGolf Holdings, Inc., through its subsidiary, engages in the development and sale of indoor golf simulator hardware under the TruGolf Nevada brand for residential and commercial markets in the United States. It also provides E6 Connect software for use on other companies' hardware. The company was founded in 1982 and is headquartered in Centerville, Utah.
Contact 60 North 1400 West, Centerville, UT, 84014 https://trugolf.com
IPO Date Dec. 2, 2021
Employees 71
Officers Mr. Christopher Jones Chief Executive Officer, President, Chairman & Interim Chief Financial Officer Mr. Brenner Adams Chief Growth Officer Mr. Nathan E. Larsen Chief Experience Officer Mr. Shaun B. Limbers Director & Executive Vice President Mr. Doug Bybee Chief Revenue Officer