First Time Loading...

WildBrain Ltd
TSX:WILD

Watchlist Manager
WildBrain Ltd Logo
WildBrain Ltd
TSX:WILD
Watchlist
Price: 1.25 CAD 9.65% Market Closed
Updated: Apr 16, 2024

Intrinsic Value

WildBrain Ltd. engages in the production and distribution of content, television, and consumer products representation. [ Read More ]

The intrinsic value of one WILD stock under the Base Case scenario is 4.23 CAD. Compared to the current market price of 1.25 CAD, WildBrain Ltd is Undervalued by 70%.

Key Points:
WILD Intrinsic Value
Base Case
4.23 CAD
Undervaluation 70%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation Backtest
WildBrain Ltd

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

Run backtest to discover the historical profit from buying and selling WILD stocks based on their intrinsic value.

Analyze the historical link between intrinsic value and market price to make more informed investment decisions.

Run Backtest
Settings
Valuation Methods
Buy/Sell Thresholds
Buy When:
%
Sell When:
%
B
S
Run Backtest
How does it work?

Fundamental Analysis

Beta
Ask me anything about
WildBrain Ltd

Provide an overview of the primary business activities
of WildBrain Ltd.

What unique competitive advantages
does WildBrain Ltd hold over its rivals?

What risks and challenges
does WildBrain Ltd face in the near future?

Summarize the latest earnings call
of WildBrain Ltd.

Is it considered overvalued or undervalued
based on the latest financial data?

Show all valuation multiples
for WildBrain Ltd.

Provide P/S
for WildBrain Ltd.

Provide P/E
for WildBrain Ltd.

Provide P/OCF
for WildBrain Ltd.

Provide P/FCFE
for WildBrain Ltd.

Provide P/B
for WildBrain Ltd.

Provide EV/S
for WildBrain Ltd.

Provide EV/GP
for WildBrain Ltd.

Provide EV/EBITDA
for WildBrain Ltd.

Provide EV/EBIT
for WildBrain Ltd.

Provide EV/OCF
for WildBrain Ltd.

Provide EV/FCFF
for WildBrain Ltd.

Provide EV/IC
for WildBrain Ltd.

Show me price targets
for WildBrain Ltd made by professional analysts.

What are the Revenue projections
for WildBrain Ltd?

How accurate were the past Revenue estimates
for WildBrain Ltd?

What are the Net Income projections
for WildBrain Ltd?

How accurate were the past Net Income estimates
for WildBrain Ltd?

What are the EPS projections
for WildBrain Ltd?

How accurate were the past EPS estimates
for WildBrain Ltd?

What are the EBIT projections
for WildBrain Ltd?

How accurate were the past EBIT estimates
for WildBrain Ltd?

Compare the revenue forecasts
for WildBrain Ltd with those of its competitors based on recent analyst estimates.

Compare the intrinsic valuations
of WildBrain Ltd and its key competitors using the latest financial data.

Compare historical revenue growth rates
of WildBrain Ltd against its competitors.

Analyze the profit margins
(gross, operating, and net) of WildBrain Ltd compared to its peers.

Compare the P/E ratios
of WildBrain Ltd against its peers.

Discuss the investment returns and shareholder value creation
comparing WildBrain Ltd with its peers.

Analyze the financial leverage
of WildBrain Ltd compared to its main competitors.

Show all profitability ratios
for WildBrain Ltd.

Provide ROE
for WildBrain Ltd.

Provide ROA
for WildBrain Ltd.

Provide ROIC
for WildBrain Ltd.

Provide ROCE
for WildBrain Ltd.

Provide Gross Margin
for WildBrain Ltd.

Provide Operating Margin
for WildBrain Ltd.

Provide Net Margin
for WildBrain Ltd.

Provide FCF Margin
for WildBrain Ltd.

Show all solvency ratios
for WildBrain Ltd.

Provide D/E Ratio
for WildBrain Ltd.

Provide D/A Ratio
for WildBrain Ltd.

Provide Interest Coverage Ratio
for WildBrain Ltd.

Provide Altman Z-Score Ratio
for WildBrain Ltd.

Provide Quick Ratio
for WildBrain Ltd.

Provide Current Ratio
for WildBrain Ltd.

Provide Cash Ratio
for WildBrain Ltd.

What is the historical Revenue growth
over the last 5 years for WildBrain Ltd?

What is the historical Net Income growth
over the last 5 years for WildBrain Ltd?

What is the current Free Cash Flow
of WildBrain Ltd?

AI Assistant can make mistakes. Consider checking important information.
Financials

Balance Sheet Decomposition
WildBrain Ltd

Current Assets 543.8m
Cash & Short-Term Investments 62.5m
Receivables 281.5m
Other Current Assets 199.8m
Non-Current Assets 625.1m
PP&E 31.2m
Intangibles 555m
Other Non-Current Assets 38.9m
Current Liabilities 444.9m
Accounts Payable 166.9m
Short-Term Debt 82.5m
Other Current Liabilities 195.5m
Non-Current Liabilities 646.5m
Long-Term Debt 375.8m
Other Non-Current Liabilities 270.7m
Efficiency

Earnings Waterfall
WildBrain Ltd

Revenue
497.5m CAD
Cost of Revenue
-268.1m CAD
Gross Profit
229.5m CAD
Operating Expenses
-158.3m CAD
Operating Income
71.1m CAD
Other Expenses
-106.7m CAD
Net Income
-35.5m CAD

Free Cash Flow Analysis
WildBrain Ltd

Last Value
3-Years Average
FCF Margin
Conversion Rate
History
Components
Chart
Table
What is Free Cash Flow?
Fundamental Scores

WILD Profitability Score
Profitability Due Diligence

WildBrain Ltd's profitability score is 42/100. The higher the profitability score, the more profitable the company is.

Positive Gross Profit
Positive Free Cash Flow
ROIC is Increasing
Positive 3-Years Revenue Growth
42/100
Profitability
Score

WildBrain Ltd's profitability score is 42/100. The higher the profitability score, the more profitable the company is.

WILD Solvency Score
Solvency Due Diligence

WildBrain Ltd's solvency score is 20/100. The higher the solvency score, the more solvent the company is.

Short-Term Solvency
Long-Term Solvency
Positive Net Debt
High D/E
20/100
Solvency
Score

WildBrain Ltd's solvency score is 20/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

WILD Price Targets Summary
WildBrain Ltd

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

According to Wall Street analysts, the average 1-year price target for WILD is 2.11 CAD with a low forecast of 1.41 CAD and a high forecast of 3.15 CAD.

Lowest
Price Target
1.41 CAD
13% Upside
Average
Price Target
2.11 CAD
69% Upside
Highest
Price Target
3.15 CAD
152% Upside
View Analyst Estimates
View Analyst Estimates

Competitive Landscape

Shareholder Return

WILD Price
WildBrain Ltd

1M 1M
+13%
6M 6M
-11%
1Y 1Y
-46%
3Y 3Y
-56%
5Y 5Y
-36%
10Y 10Y
-75%
Annual Price Range
1.25
52w Low
1.03
52w High
2.3
Price Metrics
Average Annual Return 16.06%
Standard Deviation of Annual Returns 50.72%
Max Drawdown -75%
Shares Statistics
Market Capitalization 220.9m CAD
Shares Outstanding 176 751 000
Percentage of Shares Shorted 1.47%

WILD Return Decomposition
Main factors of price return

What is price return decomposition?

Company Profile

WildBrain Ltd Logo
WildBrain Ltd

Country

Canada

Industry

Media

Market Cap

220.9m CAD

Dividend Yield

0%

Description

WildBrain Ltd. engages in the production and distribution of content, television, and consumer products representation. The company is headquartered in Halifax, Nova Scotia and currently employs 531 full-time employees. The company went IPO on 2006-05-19. The firm develops, produces and distributes films and television programs for domestic and international markets; licenses its brands in the domestic and international markets; broadcasts films and television programs in the domestic market; sells advertising on various ad-supported video-on-demand platforms, and manages copyrights, licensing and brands for third parties. Its television programs include Caillou, Chip and Potato, Degrassi, Inspector Gadget, Johnny Test, Peanuts, Strawberry Shortcake, Teletubbies and Yo Gabba Gabba!. Through its agency, WildBrain CPLG, it also licenses consumer products and location-based entertainment in every major territory for its own properties as well as for its clients and content partners. Its television group owns and operates four family entertainment channels that are viewed in Canada.

Contact

NOVA SCOTIA
Halifax
5657 Spring Garden Road, Suite 505, Po Box 117
+19024230260.0
https://www.wildbrain.com/

IPO

2006-05-19

Employees

531

Officers

President, CEO & Director
Mr. Josh Scherba
Executive Vice President of Global Partnerships & Licensing
Mr. Maarten Weck
Executive Vice President of Peanuts Worldwide & WildBrain Brands
Mr. Tim Erickson
Co-Founder
Mr. Steven Graham DeNure
Chief Financial Officer
Mr. Nick Gawne
Executive VP of Finance & Chief Accounting Officer
Ms. Danielle Neath
Show More
Vice President of Investor Relations
Kathleen Persaud
Executive VP & General Counsel
Mr. James William Bishop
Director of Corporate & Trade Communications
Mr. Shaun Smith
Executive Vice President of Commercial & Corporate Strategy
Ms. Anne Loi
Show Less

See Also

Discover More
What is the Intrinsic Value of one WILD stock?

The intrinsic value of one WILD stock under the Base Case scenario is 4.23 CAD.

Is WILD stock undervalued or overvalued?

Compared to the current market price of 1.25 CAD, WildBrain Ltd is Undervalued by 70%.