GRSD (Grandstand) Beneish M-Score: -2.33 (As of Jul. 24, 2026)

Author: Vera Yuan Vera Yuan
Vera Yuan
Vera Yuan
Director of Data and Quant Analytics at GuruFocus
Focused on building reliable datasets, financial models, and research tools for value-minded investors. Committed to turning complex data into practical guidance for value-investing and long-term wealth.
Reviewed by: Charlie Tian Charlie Tian
Charlie Tian
Charlie Tian
Founder & CEO of GuruFocus
Dr. Charlie Tian is the founder and CEO of GuruFocus.com, a leading global investment research platform established in 2004. With a Ph.D. in physics, Dr. Tian transitioned from science to finance, applying a data-driven, disciplined approach to value investing.

GRSD Grandstand Ltd GRSD
65 GF Score
Price $1.70
GF Value $15.16
Valuation Possible Value Trap
! 3 Warning Signs
View Full Analysis

What is Grandstand Beneish M-Score?

Grandstand GRSD -0.81% 65 Beneish M-Score is -2.33 as of Jul. 24, 2026. GuruFocus rates GRSD with a GF Score™ of 65/100 and a GF Value™ of $15.16 (Possible Value Trap). The stock has 3 warning signs investors should review. Among 817 Travel & Leisure companies, Grandstand ranks worse than 72.71% on this metric.

The zones of discrimination for M-Score is as such:

An M-Score of equal or less than -1.78 suggests that the company is unlikely to be a manipulator.
An M-Score of greater than -1.78 signals that the company is likely to be a manipulator.

Good Sign:

Beneish M-Score -2.33 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

The historical rank and industry rank for Grandstand's Beneish M-Score or its related term are showing as below:

GRSD' s Beneish M-Score Range Over the Past 10 Years
Min: -2.8   Med: -2.23   Max: -1.4
Current: -2.33

During the past 7 years, the highest Beneish M-Score of Grandstand was -1.40. The lowest was -2.80. And the median was -2.23.


Grandstand Beneish M-Score Historical Data

* Premium members only.

The historical data trend for Grandstand's Beneish M-Score can be seen below:

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.

Grandstand Beneish M-Score Chart

Grandstand Annual Data
Trend Dec19 Dec20 Dec21 Dec22 Dec23 Dec24 Dec25
Beneish M-Score
Get a 7-Day Free Trial -2.66 -1.40 -1.41 -2.75 -2.49

Grandstand Quarterly Data
Jun21 Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23 Mar24 Jun24 Sep24 Dec24 Mar25 Jun25 Sep25 Dec25 Mar26
Beneish M-Score Get a 7-Day Free Trial Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only -2.77 -2.80 -2.63 -2.49 -2.33

GRSD vs ROLR, GLXZ, AAPI: Beneish M-Score Comparison

For the Gambling subindustry, Grandstand's Beneish M-Score, along with its competitors' market caps and Beneish M-Score data, can be viewed below:

* Competitive companies are chosen from companies within the same industry, with headquarter located in same country, with closest market capitalization; x-axis shows the market cap, and y-axis shows the term value; the bigger the dot, the larger the market cap. Note that "N/A" values will not show up in the chart.


Grandstand Beneish M-Score vs Travel & Leisure Industry

For the Travel & Leisure industry and Consumer Cyclical sector, Grandstand's Beneish M-Score distribution charts can be found below:

* The bar in red indicates where Grandstand's Beneish M-Score falls into.


GRSD
65GF Score
Grandstand Ltd GRSD
Beneish M-Score is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Grandstand Beneish M-Score Calculation

The M-score was created by Professor Messod Beneish. Instead of measuring the bankruptcy risk (Altman Z-Score) or business trend (Piotroski F-Score), M-score can be used to detect the risk of earnings manipulation. This is the original research paper on M-score.

The M-Score Variables:

The M-score of Grandstand for today is based on a combination of the following eight different indices:

M=-4.84+0.92 * DSRI+0.528 * GMI+0.404 * AQI+0.892 * SGI+0.115 * DEPI
=-4.84+0.92 * 1.052+0.528 * 1.0691+0.404 * 1.0218+0.892 * 1.1923+0.115 * 0.8181
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1.0749+4.679 * -0.004497-0.327 * 1.1731
=-2.33

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.

This Year (Mar26) TTM:Last Year (Mar25) TTM:
Total Receivables was $26.1 Mil.
Revenue was 40.44 + 46.236 + 38.982 + 39.594 = $165.3 Mil.
Gross Profit was 34.352 + 39.344 + 35.572 + 36.881 = $146.1 Mil.
Total Current Assets was $38.2 Mil.
Total Assets was $290.7 Mil.
Property, Plant and Equipment(Net PPE) was $5.9 Mil.
Depreciation, Depletion and Amortization(DDA) was $14.5 Mil.
Selling, General, & Admin. Expense(SGA) was $103.0 Mil.
Total Current Liabilities was $29.2 Mil.
Long-Term Debt & Capital Lease Obligation was $109.7 Mil.
Net Income was -1.175 + -26.889 + -3.86 + -13.415 = $-45.3 Mil.
Non Operating Income was 0.171 + -26.746 + -7.531 + -21.159 = $-55.3 Mil.
Cash Flow from Operations was 0.914 + -9.947 + 10.911 + 9.355 = $11.2 Mil.
Total Receivables was $20.8 Mil.
Revenue was 40.635 + 35.308 + 32.118 + 30.541 = $138.6 Mil.
Gross Profit was 38.389 + 33.123 + 30.435 + 29.105 = $131.1 Mil.
Total Current Assets was $45.5 Mil.
Total Assets was $305.9 Mil.
Property, Plant and Equipment(Net PPE) was $6.5 Mil.
Depreciation, Depletion and Amortization(DDA) was $9.0 Mil.
Selling, General, & Admin. Expense(SGA) was $80.4 Mil.
Total Current Liabilities was $42.9 Mil.
Long-Term Debt & Capital Lease Obligation was $81.7 Mil.




1. DSRI = Days Sales in Receivables Index

Measured as the ratio of Revenue in Total Receivables in year t to year t-1.

A large increase in DSR could be indicative of revenue inflation.

DSRI=(Receivables_t / Revenue_t) / (Receivables_t-1 / Revenue_t-1)
=(26.114 / 165.252) / (20.82 / 138.602)
=0.158025 / 0.150214
=1.052

2. GMI = Gross Margin Index

Measured as the ratio of gross margin in year t-1 to gross margin in year t.

Gross margin has deteriorated when this index is above 1. A firm with poorer prospects is more likely to manipulate earnings.

GMI=GrossMargin_t-1 / GrossMargin_t
=(GrossProfit_t-1 / Revenue_t-1) / (GrossProfit_t / Revenue_t)
=(131.052 / 138.602) / (146.149 / 165.252)
=0.945527 / 0.884401
=1.0691

3. AQI = Asset Quality Index

AQI is the ratio of asset quality in year t to year t-1.

Asset quality is measured as the ratio of non-current assets other than Property, Plant and Equipment to Total Assets.

AQI=(1 - (CurrentAssets_t + PPE_t) / TotalAssets_t) / (1 - (CurrentAssets_t-1 + PPE_t-1) / TotalAssets_t-1)
=(1 - (38.163 + 5.936) / 290.654) / (1 - (45.467 + 6.484) / 305.906)
=0.848277 / 0.830173
=1.0218

4. SGI = Sales Growth Index

Ratio of Revenue in year t to sales in year t-1.

Sales growth is not itself a measure of manipulation. However, growth companies are likely to find themselves under pressure to manipulate in order to keep up appearances.

SGI=Sales_t / Sales_t-1
=Revenue_t / Revenue_t-1
=165.252 / 138.602
=1.1923

5. DEPI = Depreciation Index

Measured as the ratio of the rate of Depreciation, Depletion and Amortization in year t-1 to the corresponding rate in year t.

DEPI greater than 1 indicates that assets are being depreciated at a slower rate. This suggests that the firm might be revising useful asset life assumptions upwards, or adopting a new method that is income friendly.

DEPI=(Depreciation_t-1 / (Depreciaton_t-1 + PPE_t-1)) / (Depreciation_t / (Depreciaton_t + PPE_t))
=(8.954 / (8.954 + 6.484)) / (14.459 / (14.459 + 5.936))
=0.579997 / 0.708948
=0.8181

Note: If the Depreciation, Depletion and Amortization data is not available, we assume that the depreciation rate is constant and set the Depreciation Index to 1.

6. SGAI = Sales, General and Administrative expenses Index

The ratio of Selling, General, & Admin. Expense(SGA) to Sales in year t relative to year t-1.

SGA expenses index > 1 means that the company is becoming less efficient in generate sales.

SGAI=(SGA_t / Sales_t) / (SGA_t-1 /Sales_t-1)
=(103.046 / 165.252) / (80.404 / 138.602)
=0.623569 / 0.580107
=1.0749

7. LVGI = Leverage Index

The ratio of total debt to Total Assets in year t relative to yeat t-1.

An LVGI > 1 indicates an increase in leverage

LVGI=((LTD_t + CurrentLiabilities_t) / TotalAssets_t) / ((LTD_t-1 + CurrentLiabilities_t-1) / TotalAssets_t-1)
=((109.714 + 29.205) / 290.654) / ((81.723 + 42.911) / 305.906)
=0.477953 / 0.407426
=1.1731

8. TATA = Total Accruals to Total Assets

Total accruals calculated as the change in working capital accounts other than cash less depreciation.

TATA=(IncomefromContinuingOperations_t - CashFlowsfromOperations_t) / TotalAssets_t
=(NetIncome_t - NonOperatingIncome_t - CashFlowsfromOperations_t) / TotalAssets_t
=(-45.339 - -55.265 - 11.233) / 290.654
=-0.004497

An M-Score of equal or less than -1.78 suggests that the company is unlikely to be a manipulator. An M-Score of greater than -1.78 signals that the company is likely to be a manipulator.

Grandstand has a M-score of -2.33 suggests that the company is unlikely to be a manipulator.

Frequently Asked Questions Learn more about Beneish M-Score →
What does a Beneish M-Score of -2.33 mean?
Grandstand (GRSD) has a Beneish M-Score of -2.33 as of Jul. 24, 2026. The Beneish M-score measures the likelihood of earnings manipulation. View historical data on Grandstand and its competitors. According to the industry distribution chart, Grandstand ranks #594 out of 817 companies in the Travel & Leisure industry, placing it in the top 72.7%.
Is Grandstand's Beneish M-Score too high?
Grandstand's current Beneish M-Score is -2.33. Based on the distribution chart, Grandstand ranks #594 out of 817 companies in the Travel & Leisure industry, which is below the industry midpoint. Overall, Grandstand has a GF Score™ of 65/100 and is considered Possible Value Trap, reflecting its overall financial health beyond just this single metric.
How does Grandstand's Beneish M-Score compare to ROLR and GLXZ?
According to the Travel & Leisure industry distribution chart, Grandstand ranks #594 out of 817 companies for Beneish M-Score. This places Grandstand in the lower half of its industry. See the competitive comparison table and distribution chart on this page for a detailed peer-by-peer breakdown.
What is a good Beneish M-Score for a Travel & Leisure company?
A good Beneish M-Score depends on the Travel & Leisure industry context. However, Beneish M-Score should not be evaluated in isolation — investors should consider it alongside profitability, growth, and financial strength metrics. Use the industry distribution chart on this page to see where any company falls relative to its peers.
What does a high Beneish M-Score mean?
A high Beneish M-Score can signal that a stock is expensive relative to its fundamentals. The Beneish M-score measures the likelihood of earnings manipulation. View historical data on Grandstand and its competitors. Grandstand's current Beneish M-Score is -2.33. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Grandstand stock overvalued right now?
Based on GuruFocus' analysis, Grandstand (GRSD) is currently considered Possible Value Trap. The stock's GF Value™ is $15.16, compared to a current price of $1.70 — trading 88.8% below its estimated fair value. The current Beneish M-Score is -2.33. Grandstand's overall GF Score™ is 65/100 with 3 warning signs to review. Investors should evaluate multiple metrics — including profitability, growth, and financial strength — before making a decision.
How is Beneish M-Score calculated?
Beneish M-Score is calculated from a company's financial statements. For Grandstand (GRSD), the current Beneish M-Score is -2.33 as of Jul. 24, 2026. GuruFocus calculates this using data sourced from SEC filings and annual reports. See the calculation section and 30-year financial data on this page for the full breakdown.

Is Grandstand (GRSD) Overvalued in 2026?

Based on GuruFocus' analysis, Grandstand stock appears to be undervalued. The current stock price of $1.70 is trading 88.8% below its estimated GF Value™ of $15.16. GuruFocus considers Grandstand to be Possible Value Trap.

Key valuation signals for GRSD:

  • Beneish M-Score: -2.33
  • GF Value™: $15.16 vs. price of $1.70 (88.8% below fair value)
  • GF Score™: 65/100 with 3 warning signs

No single metric tells the full story. See the GRSD stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


Grandstand Business Description

Other Exchanges 6WH:Germany
Address 22 Grenville Street, Channel Islands, Saint Helier, JEY, JE4 8PX
Gambling.com Group Ltd is a technology company providing marketing and sports data services for the gambling industry. Through its platform of marketing technologies and branded websites including Gambling.com, Bookies.com and Casinos.com, the company helps enterprises, including casinos and sports betting operators, reach high intent audiences and acquire new customers in national markets across more than ten languages. Through its sports data platform and under the OddsJam, OpticOdds and RotoWire brands, the company power enterprises including sports betting operators, prediction markets and market makers and media companies, as well as consumers, to succeed in sports betting and fantasy sports. Geographically it operates in Ireland, United States and Others.
65GF Score

Get the complete analysis for GRSD

Beneish M-Score is just one metric. See GF Value™, 30-year financials, guru trades, warning signs, and more.

$1.70
Price
$15.16
GF Value