
Aegis Brands Inc
TSX:AEG

Intrinsic Value
The intrinsic value of one
AEG
stock under the Base Case scenario is
0.301
CAD.
Compared to the current market price of 0.395 CAD,
Aegis Brands Inc
is
Overvalued by 24%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Aegis Brands Inc
Fundamental Analysis


Revenue & Expenses Breakdown
Aegis Brands Inc
Balance Sheet Decomposition
Aegis Brands Inc
Current Assets | 7.3m |
Cash & Short-Term Investments | 1.8m |
Receivables | 2.7m |
Other Current Assets | 2.8m |
Non-Current Assets | 49.4m |
PP&E | 332k |
Intangibles | 47.4m |
Other Non-Current Assets | 1.7m |
Free Cash Flow Analysis
Aegis Brands Inc
CAD | |
Free Cash Flow | CAD |
Earnings Waterfall
Aegis Brands Inc
Revenue
|
22.1m
CAD
|
Cost of Revenue
|
-2.1m
CAD
|
Gross Profit
|
20m
CAD
|
Operating Expenses
|
-15.1m
CAD
|
Operating Income
|
4.9m
CAD
|
Other Expenses
|
-6.1m
CAD
|
Net Income
|
-1.2m
CAD
|
AEG Profitability Score
Profitability Due Diligence
Aegis Brands Inc's profitability score is 38/100. The higher the profitability score, the more profitable the company is.

Score
Aegis Brands Inc's profitability score is 38/100. The higher the profitability score, the more profitable the company is.
AEG Solvency Score
Solvency Due Diligence
Aegis Brands Inc's solvency score is 22/100. The higher the solvency score, the more solvent the company is.

Score
Aegis Brands Inc's solvency score is 22/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
AEG Price Targets Summary
Aegis Brands Inc
Dividends
Current shareholder yield for AEG is
.
Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?
The intrinsic value of one
AEG
stock under the Base Case scenario is
0.301
CAD.
Compared to the current market price of 0.395 CAD,
Aegis Brands Inc
is
Overvalued by 24%.