Aegis Brands Inc
TSX:AEG

Watchlist Manager
Aegis Brands Inc Logo
Aegis Brands Inc
TSX:AEG
Watchlist
Price: 0.38 CAD Market Closed
Market Cap: 32.4m CAD
Have any thoughts about
Aegis Brands Inc?
Write Note

Intrinsic Value

AEG doesn't have a meaningful market cap.

The intrinsic value of one AEG stock under the Base Case scenario is 0.3 CAD. Compared to the current market price of 0.38 CAD, Aegis Brands Inc is Overvalued by 21%.

The Intrinsic Value is calculated as the average of DCF and Relative values:

AEG Intrinsic Value
0.3 CAD
Overvaluation 21%
Intrinsic Value
Price
Base Case Scenario

Valuation History
Aegis Brands Inc

Intrinsic Value History
Dive into the past to invest in the future

Uncover deeper insights with the Valuation History. Learn how current stock valuations stack up against historical averages to gauge true investment potential.

Start now and learn if your stock is truly undervalued or overvalued!

Start Valuation
Backtest Conclusion
Very Attractive
Current Valuation
+45%
Avg Valuation
-12%
Worst Valuation
-49%
Best Valuation
+45%

Stock is trading at its lowest valuation over the past 5 years.

Backtest Example
AEG
Valuation History
HIDDEN
Show
Valuation History Unavailable

Historical valuation for AEG cannot be conducted due to limitations such as insufficient data or other constraints.

Valuation In Progress...
Valuation In Progress...

Fundamental Analysis

Aegis Brands Inc
TSX:AEG
CA
Hotels, Restaurants & Leisure
Market Cap
32.4m CAD
IPO
Dec 2, 2004
CA
Hotels, Restaurants & Leisure
Market Cap
32.4m CAD
IPO
Dec 2, 2004
Price
CA$
CA$
Company Overview
Loading...
Economic Moat
Loading...
Management
Loading...
Contacts
Loading...
AI Assistant
AI Assistant
Ask me anything about Aegis Brands Inc

Provide an overview of the primary business activities
of Aegis Brands Inc.

What unique competitive advantages
does Aegis Brands Inc hold over its rivals?

What risks and challenges
does Aegis Brands Inc face in the near future?

Is it considered overvalued or undervalued
based on the latest financial data?

Show all valuation multiples
for Aegis Brands Inc.

Provide P/S
for Aegis Brands Inc.

Provide P/E
for Aegis Brands Inc.

Provide P/OCF
for Aegis Brands Inc.

Provide P/FCFE
for Aegis Brands Inc.

Provide P/B
for Aegis Brands Inc.

Provide EV/S
for Aegis Brands Inc.

Provide EV/GP
for Aegis Brands Inc.

Provide EV/EBITDA
for Aegis Brands Inc.

Provide EV/EBIT
for Aegis Brands Inc.

Provide EV/OCF
for Aegis Brands Inc.

Provide EV/FCFF
for Aegis Brands Inc.

Provide EV/IC
for Aegis Brands Inc.

What are the Revenue projections
for Aegis Brands Inc?

How accurate were the past Revenue estimates
for Aegis Brands Inc?

What are the Net Income projections
for Aegis Brands Inc?

How accurate were the past Net Income estimates
for Aegis Brands Inc?

What are the EPS projections
for Aegis Brands Inc?

How accurate were the past EPS estimates
for Aegis Brands Inc?

What are the EBIT projections
for Aegis Brands Inc?

How accurate were the past EBIT estimates
for Aegis Brands Inc?

Compare the revenue forecasts
for Aegis Brands Inc with those of its competitors based on recent analyst estimates.

Compare the intrinsic valuations
of Aegis Brands Inc and its key competitors using the latest financial data.

Compare historical revenue growth rates
of Aegis Brands Inc against its competitors.

Analyze the profit margins
(gross, operating, and net) of Aegis Brands Inc compared to its peers.

Compare the P/E ratios
of Aegis Brands Inc against its peers.

Discuss the investment returns and shareholder value creation
comparing Aegis Brands Inc with its peers.

Analyze the financial leverage
of Aegis Brands Inc compared to its main competitors.

Show all profitability ratios
for Aegis Brands Inc.

Provide ROE
for Aegis Brands Inc.

Provide ROA
for Aegis Brands Inc.

Provide ROIC
for Aegis Brands Inc.

Provide ROCE
for Aegis Brands Inc.

Provide Gross Margin
for Aegis Brands Inc.

Provide Operating Margin
for Aegis Brands Inc.

Provide Net Margin
for Aegis Brands Inc.

Provide FCF Margin
for Aegis Brands Inc.

Show all solvency ratios
for Aegis Brands Inc.

Provide D/E Ratio
for Aegis Brands Inc.

Provide D/A Ratio
for Aegis Brands Inc.

Provide Interest Coverage Ratio
for Aegis Brands Inc.

Provide Altman Z-Score Ratio
for Aegis Brands Inc.

Provide Quick Ratio
for Aegis Brands Inc.

Provide Current Ratio
for Aegis Brands Inc.

Provide Cash Ratio
for Aegis Brands Inc.

What is the historical Revenue growth
over the last 5 years for Aegis Brands Inc?

What is the historical Net Income growth
over the last 5 years for Aegis Brands Inc?

What is the current Free Cash Flow
of Aegis Brands Inc?

Discuss the annual earnings per share (EPS)
trend over the past five years for Aegis Brands Inc.

Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

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
Current Liabilities 12m
Accounts Payable 2.2m
Accrued Liabilities 888k
Short-Term Debt 1m
Other Current Liabilities 7.9m
Non-Current Liabilities 25m
Long-Term Debt 24.5m
Other Non-Current Liabilities 487k
Efficiency

Free Cash Flow Analysis
Aegis Brands Inc

Last Value
3-Years Average
FCF Margin
Conversion Rate

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
Fundamental Scores

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.

Positive Gross Profit
Exceptional 3-Years Revenue Growth
ROE is Increasing
ROIC is Increasing
38/100
Profitability
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.

Long-Term Solvency
Average D/E
Short-Term Solvency
Positive Net Debt
22/100
Solvency
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

There are no price targets for AEG.
Lowest
Price Target
Not Available
Average
Price Target
Not Available
Highest
Price Target
Not Available
View Analyst Estimates
View Analyst Estimates

Dividends

Dividend Yield
Lowest
Average
Highest
Dividend Per Share
N/A
Growth 3Y
Growth 5Y
Growth 10Y
Dividend Safety Score
Very
Unsafe
Unsafe
Safe
Very
Safe
0
25
50
75
100
Shareholder Yield

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?

Shareholder Yield
Dividend Yield
Lowest
Average
Highest
Buyback Yield
Lowest
Average
Highest
Debt Paydown Yield
Lowest
Average
Highest
What is the Intrinsic Value of one AEG stock?

The intrinsic value of one AEG stock under the Base Case scenario is 0.3 CAD.

Is AEG stock undervalued or overvalued?

Compared to the current market price of 0.38 CAD, Aegis Brands Inc is Overvalued by 21%.

Back to Top