Boat Rocker Media Inc
TSX:BRMI

Watchlist Manager
Boat Rocker Media Inc Logo
Boat Rocker Media Inc
TSX:BRMI
Watchlist
Price: 0.88 CAD -1.12% Market Closed
Market Cap: 49.7m CAD

Intrinsic Value

BRMI's intrinsic value estimate is unreliable because it is based only on its multiples and doesn't use a DCF valuation.

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:

BRMI Intrinsic Value
1.72 CAD
Undervaluation 49%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation History
Boat Rocker Media Inc

Intrinsic Value History
Dive into the past to invest in the future

Uncover deeper insights with the Valuation History. Learn how current stock valuations stack up against historical averages to gauge true investment potential.

Start now and learn if your stock is truly undervalued or overvalued!

Start Valuation
Backtest Conclusion
Very Attractive
Current Valuation
+45%
Avg Valuation
-12%
Worst Valuation
-49%
Best Valuation
+45%

Stock is trading at its lowest valuation over the past 5 years.

Backtest Example
BRMI
Valuation History
HIDDEN
Show
Valuation History Unavailable

Historical valuation for BRMI cannot be conducted due to limitations such as insufficient data or other constraints.

Valuation In Progress...
Valuation In Progress...
0%

Fundamental Analysis

Company Overview
Loading...
Earnings Call
Loading...
Management
Loading...
Contacts
Loading...
AI Assistant
AI Assistant
Ask me anything about Boat Rocker Media Inc
Financials
Annual
Quarterly
TTM

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
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
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
Fundamental Scores

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.

33/100
Profitability
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.

Low D/E
Long-Term Solvency
Positive 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

Wall Street analysts forecast BRMI stock price to rise over the next 12 months.

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.

Lowest
Price Target
0.81 CAD
8% Downside
Average
Price Target
1.17 CAD
33% Upside
Highest
Price Target
1.58 CAD
79% Upside
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
What is the Intrinsic Value of one BRMI stock?

The intrinsic value of one BRMI stock under the Base Case scenario is 1.72 CAD.

Is BRMI stock undervalued or overvalued?

Compared to the current market price of 0.88 CAD, Boat Rocker Media Inc is Undervalued by 49%.

Back to Top