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: 50.2m CAD

Intrinsic Value

The intrinsic value of one BRMI stock under the Base Case scenario is 1.63 CAD. Compared to the current market price of 0.89 CAD, Boat Rocker Media Inc is Undervalued by 45%.

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

BRMI Intrinsic Value
1.63 CAD
Undervaluation 45%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation History
Boat Rocker Media Inc

What is Valuation History?
Ask AI Assistant
What other research platforms think about BRMI?

Let our AI compare Alpha Spread’s intrinsic value with external valuations from Simply Wall St, GuruFocus, ValueInvesting.io, Seeking Alpha, and others.

Discover External Valuations
Why is BRMI valued this way?

Let our AI break down the key assumptions behind the intrinsic value calculation for Boat Rocker Media Inc.

Explain Valuation
Compare BRMI to

Fundamental Analysis

Company Overview
Loading...
Economic Moat
Loading...
Earnings Call
Loading...
Management
Loading...
Contacts
Loading...
How do you feel about BRMI?
Bearish
Neutral
Bullish
Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
Boat Rocker Media Inc

Current Assets 207.1m
Cash & Short-Term Investments 37.8m
Receivables 44.1m
Other Current Assets 125.2m
Non-Current Assets 62.2m
Long-Term Investments 7.4m
PP&E 15.4m
Intangibles 14.4m
Other Non-Current Assets 24.9m
Current Liabilities 161m
Accounts Payable 33.3m
Short-Term Debt 26.1m
Other Current Liabilities 101.6m
Non-Current Liabilities 12.3m
Long-Term Debt 10.3m
Other Non-Current Liabilities 1.9m
Efficiency

Free Cash Flow Analysis
Boat Rocker Media Inc

Last Value
3-Years Average
FCF Margin
Conversion Rate

Earnings Waterfall
Boat Rocker Media Inc

Revenue
184.6m CAD
Cost of Revenue
-134.8m CAD
Gross Profit
49.8m CAD
Operating Expenses
-111.9m CAD
Operating Income
-62.1m CAD
Other Expenses
-89.8m CAD
Net Income
-151.9m CAD
Fundamental Scores

BRMI Profitability Score
Profitability Due Diligence

Boat Rocker Media Inc's profitability score is 21/100. The higher the profitability score, the more profitable the company is.

Healthy Gross Margin
Sustainable 3Y Average Gross Margin
Gross Margin is Increasing
Declining Net Margin
21/100
Profitability
Score

Boat Rocker Media Inc's profitability score is 21/100. The higher the profitability score, the more profitable the company is.

BRMI Solvency Score
Solvency Due Diligence

Boat Rocker Media Inc's solvency score is 36/100. The higher the solvency score, the more solvent the company is.

Low D/E
Long-Term Solvency
Negative Net Debt
Short-Term Solvency
36/100
Solvency
Score

Boat Rocker Media Inc's solvency score is 36/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

BRMI Price Targets Summary
Boat Rocker Media Inc

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

Dividends

Boat Rocker Media Inc
does not pay dividends
Shareholder Yield

Current shareholder yield for BRMI 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
No dividends
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 BRMI stock?

The intrinsic value of one BRMI stock under the Base Case scenario is 1.63 CAD.

Is BRMI stock undervalued or overvalued?

Compared to the current market price of 0.89 CAD, Boat Rocker Media Inc is Undervalued by 45%.

Back to Top