MGTI DCF Valuation - Growth Exit 5Y

-134.2 %

Upside

What is the DCF valuation of MGTI?

The Discounted Cash Flow (DCF) valuation of MGT Capital Investments Inc (MGTI) is (0.00) USD. With the latest stock price at 0.00 USD, the upside of MGT Capital Investments Inc based on DCF is -134.2%.

Is MGTI a buy or a sell?

Based on the latest price of 0.00 USD and our DCF valuation, MGT Capital Investments Inc (MGTI) is a sell. Selling MGTI stocks now will result in a potential gain of 134.2%.

Note: valuation result may not be accurate due to the company's negative earnings.

	Range	Selected
WACC / Discount Rate	5.3% - 5.8%	5.5%
Long-term Growth Rate	3.0% - 5.0%	4.0%
Fair Price	(0.00) - 0.00	(0.00)
Upside	-204.8% - 630.5%	-134.2%

0.00 USD

Stock Price

(0.00) USD

Fair Price

REVENUE & EXPENSES

CAPEX

D&A

WORKING CAPITAL

TERMINAL VALUE

MGTI DCF Valuation: Revenue & Expenses Forecast

(USD in millions)		Projections

	12-2023	12-2024	12-2025	12-2026	12-2027	12-2028

Revenue	0	0	0	0	0	0
% Growth	51%	-6%	4%	2%	3%	6%

Cost of goods sold	(0)	(0)	(0)	(0)	(0)	(0)
% of Revenue	119%	113%	108%	102%	97%	92%

Selling, G&A expenses	(1)	(1)	(1)	(1)	(1)	(1)
% of Revenue	340%	340%	340%	340%	340%	340%

Research & Development	0	0	0	0	0	0
% of Revenue	0%	0%	0%	0%	0%	0%

Net interest & other expenses	(5)	(4)	(5)	(5)	(5)	(5)
% of Revenue	1178%	1178%	1178%	1178%	1178%	1178%

Tax expense	0	2	2	2	2	2
Tax rate	0%	27%	27%	27%	27%	27%

Net profit	(6)	(4)	(4)	(4)	(4)	(5)
% Margin	-1537%	-419%	-432%	-440%	-449%	-474%