Boat Rocker Media Inc
TSX:BRMI

Watchlist Manager
Boat Rocker Media Inc Logo
Boat Rocker Media Inc
TSX:BRMI
Watchlist
Price: 0.89 CAD -4.3% Market Closed
Market Cap: CA$50.2m

Multiples-Based Value

The Multiples-Based Value of one BRMI stock under the Base Case scenario is 1.86 CAD. Compared to the current market price of 0.89 CAD, Boat Rocker Media Inc is Undervalued by 52%.

Multiples-Based 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 Multiples-Based Value
Base Case
1.86 CAD
Undervaluation 52%
Multiples-Based Value
Price
Worst Case
Base Case
Best Case

Multiples Across Competitors

BRMI Competitors Multiples
Boat Rocker Media Inc Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
CA
Boat Rocker Media Inc
TSX:BRMI
50.6m CAD 0.3 -0.3 -0.9 -0.8
US
Netflix Inc
NASDAQ:NFLX
394.5B USD 8.7 35.9 13.3 29.9
US
Walt Disney Co
NYSE:DIS
166.6B USD 1.7 13.6 10.3 14.3
LU
Spotify Technology SA
NYSE:SPOT
97.3B USD 4.8 37.3 32.1 33.5
US
Warner Bros Discovery Inc
NASDAQ:WBD
67.1B USD 1.8 92.5 5 72.7
US
TKO Group Holdings Inc
NYSE:TKO
36.7B USD 8.5 160.4 26 39
US
Live Nation Entertainment Inc
NYSE:LYV
34.3B USD 1.4 -622.1 18.5 28.1
NL
Universal Music Group NV
AEX:UMG
28.6B EUR 2.3 18.6 15.3 15.3
FR
Bollore SE
PAR:BOL
13.5B EUR 4.6 38.7 -40.5 -40.5
CN
Tencent Music Entertainment Group
NYSE:TME
14.5B USD 3 9.1 8.5 8.5
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: 50.8
Negative Multiple: -0.3
N/A N/A
US
Netflix Inc
NASDAQ:NFLX
35.9
21%
1.7
US
Walt Disney Co
NYSE:DIS
13.6
6%
2.3
LU
Spotify Technology SA
NYSE:SPOT
37.3
22%
1.7
US
Warner Bros Discovery Inc
NASDAQ:WBD
92.5
N/A N/A
US
TKO Group Holdings Inc
NYSE:TKO
160.4
31%
5.2
US
Live Nation Entertainment Inc
NYSE:LYV
Negative Multiple: -622.1 N/A N/A
NL
Universal Music Group NV
AEX:UMG
18.6
14%
1.3
FR
Bollore SE
PAR:BOL
38.7
N/A N/A
CN
Tencent Music Entertainment Group
NYSE:TME
9.1
10%
0.9
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: 18.2
Negative Multiple: -0.9
N/A N/A
US
Netflix Inc
NASDAQ:NFLX
13.3
-7%
N/A
US
Walt Disney Co
NYSE:DIS
10.3
11%
0.9
LU
Spotify Technology SA
NYSE:SPOT
32.1
30%
1.1
US
Warner Bros Discovery Inc
NASDAQ:WBD
5
-23%
N/A
US
TKO Group Holdings Inc
NYSE:TKO
26
22%
1.2
US
Live Nation Entertainment Inc
NYSE:LYV
18.5
21%
0.9
NL
Universal Music Group NV
AEX:UMG
15.3
22%
0.7
FR
Bollore SE
PAR:BOL
Negative Multiple: -40.5 N/A N/A
CN
Tencent Music Entertainment Group
NYSE:TME
8.5
25%
0.3
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: 30.2
Negative Multiple: -0.8
N/A N/A
US
Netflix Inc
NASDAQ:NFLX
29.9
20%
1.5
US
Walt Disney Co
NYSE:DIS
14.3
16%
0.9
LU
Spotify Technology SA
NYSE:SPOT
33.5
30%
1.1
US
Warner Bros Discovery Inc
NASDAQ:WBD
72.7
11%
6.6
US
TKO Group Holdings Inc
NYSE:TKO
39
28%
1.4
US
Live Nation Entertainment Inc
NYSE:LYV
28.1
23%
1.2
NL
Universal Music Group NV
AEX:UMG
15.3
14%
1.1
FR
Bollore SE
PAR:BOL
Negative Multiple: -40.5 N/A N/A
CN
Tencent Music Entertainment Group
NYSE:TME
8.5
14%
0.6
US
Endeavor Group Holdings Inc
NYSE:EDR
Negative Multiple: -207.1 N/A N/A
Get AI-powered insights for any company or topic.
Open AI Assistant

Intrinsic Value is all-important and is the only logical way to evaluate the relative attractiveness of investments and businesses.

Warren Buffett