
Boat Rocker Media Inc
TSX:BRMI

Intrinsic Value
The intrinsic value of one
BRMI
stock under the Base Case scenario is
1.72
CAD.
Compared to the current market price of 0.88 CAD,
Boat Rocker Media Inc
is
Undervalued by 49%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Boat Rocker Media Inc
Fundamental Analysis


Revenue & Expenses Breakdown
Boat Rocker Media Inc
Balance Sheet Decomposition
Boat Rocker Media Inc
Current Assets | 197.6m |
Cash & Short-Term Investments | 86.5m |
Receivables | 105.1m |
Other Current Assets | 6m |
Non-Current Assets | 225.7m |
Long-Term Investments | 105.9m |
PP&E | 22.4m |
Intangibles | 16.3m |
Other Non-Current Assets | 81.2m |
Free Cash Flow Analysis
Boat Rocker Media Inc
CAD | |
Free Cash Flow | CAD |
Earnings Waterfall
Boat Rocker Media Inc
Revenue
|
193.5m
CAD
|
Cost of Revenue
|
-137m
CAD
|
Gross Profit
|
56.5m
CAD
|
Operating Expenses
|
-66.2m
CAD
|
Operating Income
|
-9.7m
CAD
|
Other Expenses
|
-10.8m
CAD
|
Net Income
|
-20.4m
CAD
|
BRMI Profitability Score
Profitability Due Diligence
Boat Rocker Media Inc's profitability score is 33/100. The higher the profitability score, the more profitable the company is.

Score
Boat Rocker Media Inc's profitability score is 33/100. 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.

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
According to Wall Street analysts, the average 1-year price target for
BRMI
is 1.17 CAD
with a low forecast of 0.81 CAD and a high forecast of 1.58 CAD.
Dividends
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?
The intrinsic value of one
BRMI
stock under the Base Case scenario is
1.72
CAD.
Compared to the current market price of 0.88 CAD,
Boat Rocker Media Inc
is
Undervalued by 49%.