Big Rock Brewery Inc
TSX:BR

Watchlist Manager
Big Rock Brewery Inc Logo
Big Rock Brewery Inc
TSX:BR
Watchlist
Price: 1.01 CAD -3.81%
Market Cap: 24.7m CAD

Intrinsic Value

BR doesn't have a meaningful market cap.

The intrinsic value of one BR stock under the Base Case scenario is 1.45 CAD. Compared to the current market price of 1.01 CAD, Big Rock Brewery Inc is Undervalued by 30%.

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

BR Intrinsic Value
1.45 CAD
Undervaluation 30%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation History
Big Rock Brewery Inc

What is Valuation History?
Compare BR to

Fundamental Analysis

Company Overview
Loading...
Management
Loading...
Contacts
Loading...
How do you feel about BR?
Bearish
Neutral
Bullish
AI Assistant
AI Assistant
Ask me anything about Big Rock Brewery Inc
Financials
Annual
Quarterly
TTM

Balance Sheet Decomposition
Big Rock Brewery Inc

Current Assets 13.6m
Cash & Short-Term Investments 612k
Receivables 4.6m
Other Current Assets 8.4m
Non-Current Assets 28.5m
PP&E 27.7m
Intangibles 716k
Other Non-Current Assets 134k
Efficiency

Free Cash Flow Analysis
Big Rock Brewery Inc

Last Value
3-Years Average
FCF Margin
Conversion Rate

Earnings Waterfall
Big Rock Brewery Inc

Revenue
46m CAD
Cost of Revenue
-33.3m CAD
Gross Profit
12.7m CAD
Operating Expenses
-18.1m CAD
Operating Income
-5.4m CAD
Other Expenses
-5.1m CAD
Net Income
-10.4m CAD
Fundamental Scores

BR Profitability Score
Profitability Due Diligence

Big Rock Brewery Inc's profitability score is 22/100. The higher the profitability score, the more profitable the company is.

Healthy Gross Margin
Sustainable 3Y Average Gross Margin
Gross Margin is Increasing
Declining Operating Margin
22/100
Profitability
Score

Big Rock Brewery Inc's profitability score is 22/100. The higher the profitability score, the more profitable the company is.

BR Solvency Score
Solvency Due Diligence

Big Rock Brewery Inc's solvency score is 45/100. The higher the solvency score, the more solvent the company is.

Low D/E
Long-Term Solvency
Short-Term Solvency
Positive Net Debt
45/100
Solvency
Score

Big Rock Brewery Inc's solvency score is 45/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

BR Price Targets Summary
Big Rock Brewery Inc

There are no price targets for BR.
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 BR 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

Competitive Landscape

Company Market Cap Intrinsic Valuation Profitability Solvency Price Change
1Y 3Y 5Y
What is the Intrinsic Value of one BR stock?

The intrinsic value of one BR stock under the Base Case scenario is 1.45 CAD.

Is BR stock undervalued or overvalued?

Compared to the current market price of 1.01 CAD, Big Rock Brewery Inc is Undervalued by 30%.

Back to Top