First Time Loading...
O

Overactive Media Corp
XTSX:OAM

Watchlist Manager
Overactive Media Corp
XTSX:OAM
Watchlist
Price: 0.34 CAD -5.56% Market Closed
Updated: Apr 20, 2024
Section:
 

Intrinsic Value

OAM doesn't have a meaningful market cap.
OAM's intrinsic value estimate is unreliable because it is based only on its multiples and doesn't use a DCF valuation.

OverActive Media Corp. delivers sports, media and entertainment products. [ Read More ]

The intrinsic value of one OAM stock under the Base Case scenario is 0.36 CAD. Compared to the current market price of 0.34 CAD, Overactive Media Corp is Undervalued by 5%.

Key Points:
OAM Intrinsic Value
Base Case
0.36 CAD
Undervaluation 5%
Intrinsic Value
Price
O
Worst Case
Base Case
Best Case
What is intrinsic value?

Valuation Backtest
Overactive Media Corp

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

Run backtest to discover the historical profit from buying and selling OAM 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
Overactive Media Corp

What risks and challenges
does Overactive Media Corp face in the near future?

What unique competitive advantages
does Overactive Media Corp hold over its rivals?

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

Provide an overview of the primary business activities
of Overactive Media Corp.

Provide an overview of the primary business activities
of Overactive Media Corp.

What unique competitive advantages
does Overactive Media Corp hold over its rivals?

What risks and challenges
does Overactive Media Corp face in the near future?

Summarize the latest earnings call
of Overactive Media Corp.

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

Show all valuation multiples
for Overactive Media Corp.

Provide P/S
for Overactive Media Corp.

Provide P/E
for Overactive Media Corp.

Provide P/OCF
for Overactive Media Corp.

Provide P/FCFE
for Overactive Media Corp.

Provide P/B
for Overactive Media Corp.

Provide EV/S
for Overactive Media Corp.

Provide EV/GP
for Overactive Media Corp.

Provide EV/EBITDA
for Overactive Media Corp.

Provide EV/EBIT
for Overactive Media Corp.

Provide EV/OCF
for Overactive Media Corp.

Provide EV/FCFF
for Overactive Media Corp.

Provide EV/IC
for Overactive Media Corp.

Show me price targets
for Overactive Media Corp made by professional analysts.

What are the Revenue projections
for Overactive Media Corp?

How accurate were the past Revenue estimates
for Overactive Media Corp?

What are the Net Income projections
for Overactive Media Corp?

How accurate were the past Net Income estimates
for Overactive Media Corp?

What are the EPS projections
for Overactive Media Corp?

How accurate were the past EPS estimates
for Overactive Media Corp?

What are the EBIT projections
for Overactive Media Corp?

How accurate were the past EBIT estimates
for Overactive Media Corp?

Compare the revenue forecasts
for Overactive Media Corp with those of its competitors based on recent analyst estimates.

Compare the intrinsic valuations
of Overactive Media Corp and its key competitors using the latest financial data.

Compare historical revenue growth rates
of Overactive Media Corp against its competitors.

Analyze the profit margins
(gross, operating, and net) of Overactive Media Corp compared to its peers.

Compare the P/E ratios
of Overactive Media Corp against its peers.

Discuss the investment returns and shareholder value creation
comparing Overactive Media Corp with its peers.

Analyze the financial leverage
of Overactive Media Corp compared to its main competitors.

Show all profitability ratios
for Overactive Media Corp.

Provide ROE
for Overactive Media Corp.

Provide ROA
for Overactive Media Corp.

Provide ROIC
for Overactive Media Corp.

Provide ROCE
for Overactive Media Corp.

Provide Gross Margin
for Overactive Media Corp.

Provide Operating Margin
for Overactive Media Corp.

Provide Net Margin
for Overactive Media Corp.

Provide FCF Margin
for Overactive Media Corp.

Show all solvency ratios
for Overactive Media Corp.

Provide D/E Ratio
for Overactive Media Corp.

Provide D/A Ratio
for Overactive Media Corp.

Provide Interest Coverage Ratio
for Overactive Media Corp.

Provide Altman Z-Score Ratio
for Overactive Media Corp.

Provide Quick Ratio
for Overactive Media Corp.

Provide Current Ratio
for Overactive Media Corp.

Provide Cash Ratio
for Overactive Media Corp.

What is the historical Revenue growth
over the last 5 years for Overactive Media Corp?

What is the historical Net Income growth
over the last 5 years for Overactive Media Corp?

What is the current Free Cash Flow
of Overactive Media Corp?

Financials
Revenue
Operating Income
Net Income
Operating Cash Flow
Investing Cash Flow
Financing Cash Flow

Balance Sheet Decomposition
Overactive Media Corp

80.4m
Assets
44.4m
Liabilities
80.4m
Assets
44.4m
Liabilities
Current Assets 16.2m
Cash & Short-Term Investments 9.7m
Receivables 3.8m
Other Current Assets 2.7m
Non-Current Assets 64.2m
PP&E 3m
Intangibles 61.2m
Current Liabilities 20.4m
Accounts Payable 3m
Short-Term Debt 63k
Other Current Liabilities 17.3m
Non-Current Liabilities 24m
Long-Term Debt 15m
Other Non-Current Liabilities 9m
Efficiency

Earnings Waterfall
Overactive Media Corp

Revenue
15.4m CAD
Cost of Revenue
-23.8m CAD
Gross Profit
-8.4m CAD
Operating Expenses
-36.9m CAD
Operating Income
-45.3m CAD
Other Expenses
3.7m CAD
Net Income
-41.6m CAD
Gross Margin
Operating Margin
Net Margin
FCF Margin
ROE
ROA
ROIC
ROCE

Free Cash Flow Analysis
Overactive Media Corp

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

OAM Profitability Score
Profitability Due Diligence

Overactive Media Corp's profitability score is 29/100. The higher the profitability score, the more profitable the company is.

Exceptional 3-Year Average ROIC
ROIC is Increasing
Negative 1-Year Revenue Growth
Declining ROE
29/100
Profitability
Score

Overactive Media Corp's profitability score is 29/100. The higher the profitability score, the more profitable the company is.

OAM Solvency Score
Solvency Due Diligence

Overactive Media Corp's solvency score is 45/100. The higher the solvency score, the more solvent the company is.

Low D/E
Long-Term Solvency
Positive Net Debt
Short-Term Solvency
45/100
Solvency
Score

Overactive Media Corp's solvency score is 45/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

OAM Price Targets Summary
Overactive Media Corp

Wall Street analysts forecast OAM stock price to drop over the next 12 months.

According to Wall Street analysts, the average 1-year price target for OAM is 0.31 CAD with a low forecast of 0.3 CAD and a high forecast of 0.32 CAD.

OAM Lowest Forecast
Wall Street Target
0.3 CAD
11% Downside
OAM Average Forecast
Wall Street Target
0.31 CAD
10% Downside
OAM Highest Forecast
Wall Street Target
0.32 CAD
7% Downside
Lowest
Price Target
0.3 CAD
11% Downside
Average
Price Target
0.31 CAD
10% Downside
Highest
Price Target
0.32 CAD
7% Downside
View Analyst Estimates
View Analyst Estimates

Competitive Landscape

Shareholder Return

OAM Price
Overactive Media Corp

1M 1M
-7%
6M 6M
+113%
1Y 1Y
+106%
3Y 3Y
-82%
5Y 5Y
-82%
10Y 10Y
-82%
Annual Price Range
0.34
52w Low
0.11
52w High
0.59
Price Metrics
Average Annual Return -53.89%
Standard Deviation of Annual Returns 37.98%
Max Drawdown -94%
Shares Statistics
Market Capitalization 27.3m CAD
Shares Outstanding 77 922 500
Percentage of Shares Shorted 0.17%

OAM Return Decomposition
Main factors of price return

What is price return decomposition?

Company Profile

Overactive Media Corp

Country

Canada

Industry

Media

Market Cap

27.3m CAD

Dividend Yield

0%

Description

OverActive Media Corp. delivers sports, media and entertainment products. The company is headquartered in Vancouver, British Columbia. The company went IPO on 2019-08-30. The firm is focused on esports, videogames, content creation and distribution, culture, and live and online events. Its business activities consist of owning and operating an integrated portfolio of esports teams as well as audience engagement. The company operates through two segments: Team Operations and Business Operations. The Team Operations segment includes league share payouts in its various e-sports pro leagues and tournament prize winnings. The Business Operations segment includes surrounding partnerships, team merchandise sales and live event sales. The company owns team franchises in the Overwatch League, operating as the Toronto Defiant; the Call of Duty League, operating as the Toronto Ultra; the League of Legends European Championship (LEC), operating as the MAD Lions; the Superliga, operating as the MAD Lions Madrid, and Flashpoint, operating as MAD Lions Counter Strike.

Contact

BRITISH COLUMBIA
Vancouver
905-1111 West Hastings St.
+17783722553.0

IPO

2019-08-30

Employees

-

Officers

Co-Founder, Chief Strategy Officer & CEO
Mr. Adam E. Adamou CFA, B. Comm.
Chief Financial Officer
Mr. Rikesh Shah
Director & Corporate Secretary
Mr. Jamie Firsten
Manager of Accounting
Hanna Hermanenko
Vice President of Marketing
Carmen Cardenete
Senior Vice President of Partnerships & Revenue
Mr. Tyler Keenan
Show More
Chief Strategy Officer
Fernando Piquer
Chief Commercial Officer
Carlos García-Acevedo
Show Less

See Also

Summary
OAM intrinsic value, competitors valuation, and company profile.
DCF Valuation
OAM stock valuation using Discount Cash Flow valuation method.
Relative Valuation
OAM stock valuation using valuation multiples.
Wall Street Estimates
OAM 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
OAM 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
What is the Intrinsic Value of one OAM stock?

The intrinsic value of one OAM stock under the Base Case scenario is 0.36 CAD.

Is OAM stock undervalued or overvalued?

Compared to the current market price of 0.34 CAD, Overactive Media Corp is Undervalued by 5%.

ALPHA SPREAD
Join more than 129,500+ 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.