First Time Loading...

Boat Rocker Media Inc
TSX:BRMI

Watchlist Manager
Boat Rocker Media Inc Logo
Boat Rocker Media Inc
TSX:BRMI
Watchlist
Price: 0.85 CAD Market Closed
Updated: Apr 18, 2024
Section:
 

Relative Value

The Relative Value of one BRMI stock under the Base Case scenario is 3.26 CAD. Compared to the current market price of 0.85 CAD, Boat Rocker Media Inc is Undervalued by 74%.

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
3.26 CAD
Undervaluation 74%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

0.1
P/S
P/S
Price to Sales
0.1
vs History
94
vs Industry
93
Median 3Y
0.4
Median 5Y
0.4
Industry
1.6
Forward
0.2
More Details
Negative
P/E
P/E
Price to Earnings
N/A
vs History
vs Industry
Median 3Y
-11.4
Median 5Y
-11.4
Industry
18.9
Forward
-5.1
More Details
0.7
P/OCF
P/OCF
Price to OCF
0.7
vs History
10
vs Industry
60
Median 3Y
-5.4
Median 5Y
-5.4
Industry
11.7
More Details
Negative
P/FCFE
P/FCFE
Price to FCFE
N/A
vs History
vs Industry
22
Median 3Y
-3.5
Median 5Y
-3.5
Industry
16
More Details
0.2
P/B
P/B
Price to Book Value
0.2
vs History
94
vs Industry
81
Median 3Y
0.7
Median 5Y
0.7
Industry
1.8
More Details
0
EV/S
EV/S
Enterprise Value to Sales
0
vs History
94
vs Industry
91
Median 3Y
0.3
Median 5Y
0.3
Industry
1.6
Forward
0
More Details
0.1
EV/GP
EV/GP
Enterprise Value to Gross Profit
0.1
vs History
94
vs Industry
87
Median 3Y
1.1
Median 5Y
1.1
Industry
3.5
More Details
0.3
EV/EBITDA
EV/EBITDA
Enterprise Value to EBITDA
0.3
vs History
79
vs Industry
60
Median 3Y
3.2
Median 5Y
3.2
Industry
9.4
Forward
0.4
More Details
0.8
EV/EBIT
EV/EBIT
Enterprise Value to EBIT
0.8
vs History
56
vs Industry
52
Median 3Y
1.9
Median 5Y
1.9
Industry
13.2
Forward
0.7
More Details
0.1
EV/OCF
EV/OCF
Enterprise Value to OCF
0.1
vs History
10
vs Industry
63
Median 3Y
-5
Median 5Y
-5
Industry
10.6
More Details
0.1
EV/FCFF
EV/FCFF
Enterprise Value to FCFF
0.1
vs History
10
vs Industry
53
Median 3Y
-4.8
Median 5Y
-4.8
Industry
13.2
More Details
0
EV/IC
EV/IC
Enterprise Value to IC
0
vs History
94
vs Industry
87
Median 3Y
0.2
Median 5Y
0.2
Industry
1.5
More Details

Multiples Across Competitors

BRMI Competitors Multiples
Boat Rocker Media Inc Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
CA
Boat Rocker Media Inc
TSX:BRMI
47.9m CAD 0.1 -1.5 0.3 0.8
US
Netflix Inc
NASDAQ:NFLX
266.2B USD 7.9 49.2 12.7 39.3
US
Walt Disney Co
NYSE:DIS
213.3B USD 2.4 71.4 16.4 25.2
LU
Spotify Technology SA
NYSE:SPOT
57.8B USD 4.1 -101.7 1 098.1 -465
NL
Universal Music Group NV
AEX:UMG
48.9B EUR 4.4 38.8 28.1 35.6
US
Live Nation Entertainment Inc
NYSE:LYV
21.2B USD 0.9 67.2 13 19.4
US
Warner Bros Discovery Inc
NASDAQ:WBD
20.4B USD 0.5 -6.5 2.5 -104.8
CN
Tencent Music Entertainment Group
NYSE:TME
19.9B USD 5.2 29.3 26.5 26.5
FR
Bollore SE
PAR:BOL
18.3B EUR 1.4 6.2 16.5 41.1
US
Warner Music Group Corp
NASDAQ:WMG
17.3B USD 2.7 37.6 16.7 22.8
US
Roku Inc
NASDAQ:ROKU
8.4B USD 2.4 -11.8 -17.3 -14.5
P/E Multiple
Earnings Growth
CA
Boat Rocker Media Inc
TSX:BRMI
Average P/E: 42.8
Negative Multiple: -1.5 		N/A
US
Netflix Inc
NASDAQ:NFLX
49.2
107%
US
Walt Disney Co
NYSE:DIS
71.4
381%
LU
Spotify Technology SA
NYSE:SPOT
Negative Multiple: -101.7 N/A
NL
Universal Music Group NV
AEX:UMG
38.8
78%
US
Live Nation Entertainment Inc
NYSE:LYV
67.2
118%
US
Warner Bros Discovery Inc
NASDAQ:WBD
Negative Multiple: -6.5 N/A
CN
Tencent Music Entertainment Group
NYSE:TME
29.3
130%
FR
Bollore SE
PAR:BOL
6.2
-87%
US
Warner Music Group Corp
NASDAQ:WMG
37.6
105%
US
Roku Inc
NASDAQ:ROKU
Negative Multiple: -11.8 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
ALPHA SPREAD
Join more than 129,000+ value investors using Alpha Spread
Create a 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 High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2024 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.