Boat Rocker Media Inc
TSX:BRMI

Watchlist Manager
Boat Rocker Media Inc Logo
Boat Rocker Media Inc
TSX:BRMI
Watchlist
Price: 0.9 CAD 2.86% Market Closed
Market Cap: 50.8m CAD
Section:
Relative Value
Relative Value
Valuation Multiples
Multiples Across Competitors
See Also

Relative Value

The Relative Value of one BRMI stock under the Base Case scenario is 1.65 CAD. Compared to the current market price of 0.9 CAD, Boat Rocker Media Inc is Undervalued by 45%.

Relative Value is the estimated value of a stock based on various valuation multiples like P/E and EV/EBIT ratios. It offers a quick snapshot of a stock's valuation in relation to its peers and historical norms.

BRMI Relative Value
Base Case
1.65 CAD
Undervaluation 45%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

0.3
P/S
P/S
Price to Sales
0.3
vs History
54
vs Industry
87
Median 3Y
0.3
Median 5Y
0.3
Industry
1.5
Forward
0.2
More Details
Negative
P/E
P/E
Price to Earnings
N/A
vs History
vs Industry
46
Median 3Y
-3.2
Median 5Y
-7.2
Industry
17.9
Forward
-6.8
More Details
Negative
P/OCF
P/OCF
Price to OCF
N/A
vs History
vs Industry
59
Median 3Y
-3
Median 5Y
-3.4
Industry
11.1
More Details
Negative
P/FCFE
P/FCFE
Price to FCFE
N/A
vs History
vs Industry
43
Median 3Y
-0.9
Median 5Y
-2.5
Industry
15.7
More Details
0.5
P/B
P/B
Price to Book Value
0.5
vs History
52
vs Industry
82
Median 3Y
0.5
Median 5Y
0.5
Industry
1.8
More Details
0.3
EV/S
EV/S
Enterprise Value to Sales
0.3
vs History
60
vs Industry
69
Median 3Y
0.3
Median 5Y
0.3
Industry
1.6
Forward
0.2
More Details
1
EV/GP
EV/GP
Enterprise Value to Gross Profit
1
vs History
54
vs Industry
56
Median 3Y
0.9
Median 5Y
1
Industry
3.5
More Details
Negative
EV/EBITDA
EV/EBITDA
Enterprise Value to EBITDA
N/A
vs History
vs Industry
61
Median 3Y
3.2
Median 5Y
3.2
Industry
8.9
Forward
6.6
More Details
Negative
EV/EBIT
EV/EBIT
Enterprise Value to EBIT
N/A
vs History
vs Industry
27
Median 3Y
3
Median 5Y
-5.1
Industry
12.5
Forward
-11.7
More Details
Negative
EV/OCF
EV/OCF
Enterprise Value to OCF
N/A
vs History
vs Industry
49
Median 3Y
-2.2
Median 5Y
-3.4
Industry
10.9
More Details
Negative
EV/FCFF
EV/FCFF
Enterprise Value to FCFF
N/A
vs History
vs Industry
44
Median 3Y
-2.1
Median 5Y
-3.2
Industry
13.5
More Details
0.3
EV/IC
EV/IC
Enterprise Value to IC
0.3
vs History
41
vs Industry
79
Median 3Y
0.2
Median 5Y
0.2
Industry
1.4
More Details

Multiples Across Competitors

BRMI Competitors Multiples
Boat Rocker Media Inc Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
Market Cap P/S P/E EV/EBITDA EV/EBIT
CA
Boat Rocker Media Inc
TSX:BRMI
51.2m CAD 0.3 -0.3 -0.9 -0.8
US
Netflix Inc
NASDAQ:NFLX
531B USD 13.2 57.3 19.9 48.2
US
Walt Disney Co
NYSE:DIS
209.2B USD 2.2 23.5 12.8 17.5
LU
Spotify Technology SA
NYSE:SPOT
146.1B USD 7.9 109.4 65.9 70.4
NL
Universal Music Group NV
AEX:UMG
50B EUR 4.2 24 23.7 29.1
US
Live Nation Entertainment Inc
NYSE:LYV
33.4B USD 1.5 48.2 17.8 26
US
TKO Group Holdings Inc
NYSE:TKO
32.8B USD 24.5 194.2 94.4 124.8
CN
Tencent Music Entertainment Group
NYSE:TME
27.7B USD 6.9 20.9 22.5 22.5
US
Warner Bros Discovery Inc
NASDAQ:WBD
24.3B USD 0.6 -2.2 2.7 67.8
FR
Bollore SE
PAR:BOL
15.4B EUR 4.9 8.5 11.8 -33.9
US
Endeavor Group Holdings Inc
NYSE:EDR
13.8B USD 1.9 -17.6 34.6 -207.1
P/E Multiple
Earnings Growth PEG
CA
Boat Rocker Media Inc
TSX:BRMI
Average P/E: 60.7
Negative Multiple: -0.3 		N/A N/A
US
Netflix Inc
NASDAQ:NFLX
57.3
23%
2.5
US
Walt Disney Co
NYSE:DIS
23.5
37%
0.6
LU
Spotify Technology SA
NYSE:SPOT
109.4
42%
2.6
NL
Universal Music Group NV
AEX:UMG
24
3%
8
US
Live Nation Entertainment Inc
NYSE:LYV
48.2
10%
4.8
US
TKO Group Holdings Inc
NYSE:TKO
194.2
39%
5
CN
Tencent Music Entertainment Group
NYSE:TME
20.9
19%
1.1
US
Warner Bros Discovery Inc
NASDAQ:WBD
Negative Multiple: -2.2 N/A N/A
FR
Bollore SE
PAR:BOL
8.5
-43%
N/A
US
Endeavor Group Holdings Inc
NYSE:EDR
Negative Multiple: -17.6 N/A N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
CA
Boat Rocker Media Inc
TSX:BRMI
Average EV/EBITDA: 30.6
Negative Multiple: -0.9 		N/A N/A
US
Netflix Inc
NASDAQ:NFLX
19.9
-9%
N/A
US
Walt Disney Co
NYSE:DIS
12.8
12%
1.1
LU
Spotify Technology SA
NYSE:SPOT
65.9
41%
1.6
NL
Universal Music Group NV
AEX:UMG
23.7
17%
1.4
US
Live Nation Entertainment Inc
NYSE:LYV
17.8
19%
0.9
US
TKO Group Holdings Inc
NYSE:TKO
94.4
60%
1.6
CN
Tencent Music Entertainment Group
NYSE:TME
22.5
20%
1.1
US
Warner Bros Discovery Inc
NASDAQ:WBD
2.7
-24%
N/A
FR
Bollore SE
PAR:BOL
11.8
-22%
N/A
US
Endeavor Group Holdings Inc
NYSE:EDR
34.6
77%
0.4
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
CA
Boat Rocker Media Inc
TSX:BRMI
Average EV/EBIT: 50.8
Negative Multiple: -0.8 		N/A N/A
US
Netflix Inc
NASDAQ:NFLX
48.2
22%
2.2
US
Walt Disney Co
NYSE:DIS
17.5
19%
0.9
LU
Spotify Technology SA
NYSE:SPOT
70.4
42%
1.7
NL
Universal Music Group NV
AEX:UMG
29.1
18%
1.6
US
Live Nation Entertainment Inc
NYSE:LYV
26
18%
1.4
US
TKO Group Holdings Inc
NYSE:TKO
124.8
51%
2.4
CN
Tencent Music Entertainment Group
NYSE:TME
22.5
23%
1
US
Warner Bros Discovery Inc
NASDAQ:WBD
67.8
51%
1.3
FR
Bollore SE
PAR:BOL
Negative Multiple: -33.9 N/A N/A
US
Endeavor Group Holdings Inc
NYSE:EDR
Negative Multiple: -207.1 N/A N/A

See Also

Summary
BRMI intrinsic value, competitors valuation, and company profile.
DCF Valuation
BRMI stock valuation using Discount Cash Flow valuation method.
Relative Valuation
BRMI stock valuation using valuation multiples.
Wall Street Estimates
BRMI price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
BRMI stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
Back to Top
ALPHA SPREAD
Follow us
Join more than 260,200+ value investors using Alpha Spread
Create Free Account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2025 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.