Sports Entertainment Gaming Global Corporation (SEGG) Valuation

Valuation

Model-based estimates, not advice. The DCF is the discounted-cash-flow value per share; compare it with the price, not as a target.

DCF fair value

-302.3%

-$3.90

vs $1.93 price

Levered DCF

-$1.88

After debt service

Piotroski score

4 / 9

Average

Altman Z-score

-4.12

Distress zone

Rating

C+

Overall 2 / 5

Ratios by fiscal year

Margins and yields are shares of revenue, equity or price; multiples are ×.

Metric	FY2025	FY2024	FY2023	FY2022	FY2021	FY2020	FY2019	FY2018
P/E	-0.88×	-1.73×	-1.93×	-1.53×	-0.89×	-7.09×	0×	-95.54×
P/B	0.77×	2.38×	1.43×	1.55×	0.52×	2.48×	0×	0.22×
P/S	32.1×	45.7×	7.04×	13.54×	2.88×	5.53×	0×	0×
EV / EBITDA	-1.49×	-2.36×	-2.81×	-1.77×	-0.61×	-23.69×	-0.11×	-63.85×
Gross margin	-1237.3%	-847.9%	-126.9%	-593.7%	-101.0%	-20.2%	0.0%	0.0%
Operating margin	-3193.0%	-1704.1%	-240.1%	-818.1%	-182.1%	-49.7%	0.0%	0.0%
Net margin	-3678.4%	-2677.7%	-363.2%	-885.1%	-323.3%	-77.9%	0.0%	0.0%
Current ratio	0.4×	0.52×	0.73×	1.16×	5.3×	0.99×	0.16×	1.38×
Debt / equity	0.27×	0.3×	0.17×	0.06×	0.04×	1.27×	0×	0×
Interest coverage	-82×	-35.71×	-41.23×	-72.51×	-1.51×	-3.04×	0×	0×
Dividend yield	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%
Payout ratio	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%

Key metrics by fiscal year

Metric	FY2025	FY2024	FY2023	FY2022	FY2021	FY2020	FY2019	FY2018
Return on equity	-88.4%	-139.4%	-74.0%	-101.0%	-58.2%	-34.9%	3.7%	0.7%
Return on invested capital	-59.7%	-63.4%	-39.5%	-84.6%	-29.6%	-9.8%	-1.2%	-0.3%
Return on assets	-37.0%	-53.9%	-39.6%	-75.6%	-50.7%	-11.5%	3.4%	0.7%
Free cash flow yield	-19.1%	-3.1%	-4.3%	-34.2%	-49.1%	11.3%	0.0%	-1.3%
Earnings yield	-114.6%	-58.6%	-51.6%	-65.4%	-112.1%	-14.1%	0.0%	3.1%
Enterprise value	$24M	$54.7M	$55.1M	$95.5M	$18.5M	$51.6M	$124.5K	$44.7M
Net debt / EBITDA	-0.37×	-0.26×	-0.29×	-0.07×	0.95×	-4.74×	-0.11×	1.19×
Cash conversion cycle (days)	-266	-129	-182	-48	-9	-87	0	0