As of 2025-07-05, the Intrinsic Value of Hall of Fame Resort & Entertainment Co (HOFV) is (31,826. USD. This HOFV valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 0.82 USD, the upside of Hall of Fame Resort & Entertainment Co is -3862565.6%.

The range of the Intrinsic Value is (208,467.95) - (16,942.75) USD.

Is HOFV undervalued or overvalued?

Based on its market price of 0.82 USD and our intrinsic valuation, Hall of Fame Resort & Entertainment Co (HOFV) is overvalued by 3862565.6%.

Note: result may not be accurate due to the invalid valuation result of DCF model.

0.82 USD

Stock Price

(31,826. USD

Intrinsic Value

Intrinsic Value Details

HOFV Intrinsic Value - Valuation Summary

	Range	Selected	Upside
a
DCF (Growth Exit 5Y)	(208,467.95) - (16,942.75)	(31,826.72)	-3862565.6%
Peter Lynch Fair Value	-42.02 - -42.02	-42.02	-5199.03%
P/E Multiples	(110.42) - (120.50)	(113.44)	-13867.4%
EV/EBITDA Multiples	(43.67) - 16.37	(18.64)	-2361.8%

HOFV Intrinsic Value - Peers Comparison

	Range	Selected	Upside
a
RCI Hospitality Holdings Inc	59.16 - 229.59	99.45	142.4%
Boston Pizza Royalties Income Fund	17.47 - 31.22	22.56	14.4%
Pizza Pizza Royalty Corp	6.3 - 6.3	6.3	-58.4%
GreenTree Hospitality Group Ltd	3.35 - 5.16	3.92	79.7%
Gamehost Inc	13.34 - 21.22	16.39	30.7%
Dover Motorsports Inc	2.89 - 4.1	3.36	-7.0%
Archon Corp	(1.25) - 5.26	0.49	-96.5%
Rave Restaurant Group Inc	2.11 - 3.36	2.58	-10.1%
Noble Roman's Inc	-0 - -0	-0	-100.4%

HOFV Intrinsic Value - Key Valuation Metrics

Market Cap (mil)	6
Beta	0.52
Outstanding shares (mil)	7
Enterprise Value (mil)	275

Market risk premium	5.1%
Cost of Equity	27.25%
Cost of Debt	5.6%
WACC	4.6%