Marblegate Capital Corp. (MGTE) intrinsic value & 10-year financials
Marblegate Capital Corp. (MGTE) has a Graham intrinsic value of $4.98 per share. At $0.90 on Oct 17, 2026, the stock trades 82% below that value. Over the last 3 fiscal years revenue grew 131.1% a year to $48.5M, with an average return on invested capital of 0.5%.
- Graham intrinsic value
- $4.98
- Share price (Oct 17, 2026)
- $0.90
- Price vs Graham value
- 82% below
- Market cap
- $63.9M
- Revenue (FY2025)
- $48.5M
- Revenue growth (3-yr CAGR)
- 131.1%
- ROIC (10-yr avg)
- 0.5%
- Free cash flow (FY2025)
- $922.0K
MGTE 10-year financial history
| Fiscal year | Revenue | Net income | EPS (diluted) | Free cash flow | Operating margin | ROIC |
|---|---|---|---|---|---|---|
| FY2025 | $48.5M | -$44.9M | -$0.63 | $922.0K | 1.7% | 0.1% |
| FY2024 | $21.0M | $9.4M | $0.15 | $10.3M | 29.0% | 1.0% |
| FY2023 | — | — | — | — | — | — |
Source: annual 10-K filings on SEC EDGAR. Figures in USD.
Executive summary
Marblegate Capital Corp revenue growth over the past decade is N/A; insufficient history prevents a reliable 10-year CAGR calculation.
Marblegate Capital Corp has historically struggled to out-earn its cost of capital, averaging just 0.5% ROIC.
Marblegate Capital Corp capital allocation metrics are N/A for the decade; share count and net debt history are incomplete.
Benjamin Graham lens
Under Benjamin Graham's formula using SEC EDGAR fundamentals, Marblegate Capital Corp is modeled at 15.0% normalized earnings growth with a 5.1% bond-yield adjustment. The resulting Graham intrinsic value estimate is $4.98 per share.