First Time Loading...
R

Rivalry Corp
XTSX:RVLY

Watchlist Manager
Rivalry Corp
XTSX:RVLY
Watchlist
Price: 0.9 CAD 3.45% Market Closed
Updated: Apr 26, 2024

Intrinsic Value

Rivalry Corp. operates as a holding company which intends to carry on the business of Rivalry Limited. [ Read More ]

The intrinsic value of one RVLY stock under the Base Case scenario is 1.93 CAD. Compared to the current market price of 0.9 CAD, Rivalry Corp is Undervalued by 53%.

Key Points:
RVLY Intrinsic Value
Base Case
1.93 CAD
Undervaluation 53%
Intrinsic Value
Price
R
Worst Case
Base Case
Best Case

Valuation Backtest
Rivalry Corp

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

Run backtest to discover the historical profit from buying and selling RVLY 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
Rivalry Corp

Provide an overview of the primary business activities
of Rivalry Corp.

What unique competitive advantages
does Rivalry Corp hold over its rivals?

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

Summarize the latest earnings call
of Rivalry Corp.

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

Show all valuation multiples
for Rivalry Corp.

Provide P/S
for Rivalry Corp.

Provide P/E
for Rivalry Corp.

Provide P/OCF
for Rivalry Corp.

Provide P/FCFE
for Rivalry Corp.

Provide P/B
for Rivalry Corp.

Provide EV/S
for Rivalry Corp.

Provide EV/GP
for Rivalry Corp.

Provide EV/EBITDA
for Rivalry Corp.

Provide EV/EBIT
for Rivalry Corp.

Provide EV/OCF
for Rivalry Corp.

Provide EV/FCFF
for Rivalry Corp.

Provide EV/IC
for Rivalry Corp.

Show me price targets
for Rivalry Corp made by professional analysts.

What are the Revenue projections
for Rivalry Corp?

How accurate were the past Revenue estimates
for Rivalry Corp?

What are the Net Income projections
for Rivalry Corp?

How accurate were the past Net Income estimates
for Rivalry Corp?

What are the EPS projections
for Rivalry Corp?

How accurate were the past EPS estimates
for Rivalry Corp?

What are the EBIT projections
for Rivalry Corp?

How accurate were the past EBIT estimates
for Rivalry Corp?

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

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

Compare historical revenue growth rates
of Rivalry Corp against its competitors.

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

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

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

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

Show all profitability ratios
for Rivalry Corp.

Provide ROE
for Rivalry Corp.

Provide ROA
for Rivalry Corp.

Provide ROIC
for Rivalry Corp.

Provide ROCE
for Rivalry Corp.

Provide Gross Margin
for Rivalry Corp.

Provide Operating Margin
for Rivalry Corp.

Provide Net Margin
for Rivalry Corp.

Provide FCF Margin
for Rivalry Corp.

Show all solvency ratios
for Rivalry Corp.

Provide D/E Ratio
for Rivalry Corp.

Provide D/A Ratio
for Rivalry Corp.

Provide Interest Coverage Ratio
for Rivalry Corp.

Provide Altman Z-Score Ratio
for Rivalry Corp.

Provide Quick Ratio
for Rivalry Corp.

Provide Current Ratio
for Rivalry Corp.

Provide Cash Ratio
for Rivalry Corp.

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

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

What is the current Free Cash Flow
of Rivalry Corp?

Discuss the annual earnings per share (EPS)
trend over the past five years for Rivalry Corp.

Financials

Balance Sheet Decomposition
Rivalry Corp

Current Assets 7.7m
Cash & Short-Term Investments 3.7m
Other Current Assets 4m
Non-Current Assets 1.4m
PP&E 720.5k
Intangibles 134.7k
Other Non-Current Assets 508.9k
Current Liabilities 2.7m
Accounts Payable 2.5m
Other Current Liabilities 193.6k
Non-Current Liabilities 195.6k
Long-Term Debt 195.6k
Efficiency

Earnings Waterfall
Rivalry Corp

Revenue
50.6m CAD
Cost of Revenue
-26.9m CAD
Gross Profit
23.7m CAD
Operating Expenses
-54.9m CAD
Operating Income
-31.2m CAD
Other Expenses
418.6k CAD
Net Income
-30.8m CAD

Free Cash Flow Analysis
Rivalry Corp

Last Value
3-Years Average
FCF Margin
Conversion Rate
History
Components
Chart
Table
Fundamental Scores

RVLY Profitability Score
Profitability Due Diligence

Rivalry Corp's profitability score is 27/100. The higher the profitability score, the more profitable the company is.

Exceptional Revenue Growth Forecast
Exceptional 1-Year Revenue Growth
Positive Gross Profit
Negative Operating Income
27/100
Profitability
Score

Rivalry Corp's profitability score is 27/100. The higher the profitability score, the more profitable the company is.

RVLY Solvency Score
Solvency Due Diligence

Rivalry Corp's solvency score is 76/100. The higher the solvency score, the more solvent the company is.

Negative Net Debt
Low D/E
Long-Term Solvency
Short-Term Solvency
76/100
Solvency
Score

Rivalry Corp's solvency score is 76/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

RVLY Price Targets Summary
Rivalry Corp

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

According to Wall Street analysts, the average 1-year price target for RVLY is 2.55 CAD with a low forecast of 2.53 CAD and a high forecast of 2.63 CAD.

Lowest
Price Target
2.53 CAD
181% Upside
Average
Price Target
2.55 CAD
183% Upside
Highest
Price Target
2.63 CAD
192% Upside
View Analyst Estimates
View Analyst Estimates

Competitive Landscape

Shareholder Return

RVLY Price
Rivalry Corp

1M 1M
-10%
6M 6M
-1%
1Y 1Y
-42%
3Y 3Y
-70%
5Y 5Y
-70%
10Y 10Y
-70%
Annual Price Range
0.9
52w Low
0.87
52w High
1.78
Price Metrics
Average Annual Return -45.22%
Standard Deviation of Annual Returns 1.1%
Max Drawdown -78%
Shares Statistics
Market Capitalization 60.3m CAD
Shares Outstanding 64 826 800
Percentage of Shares Shorted
N/A

RVLY Return Decomposition
Main factors of price return

What is price return decomposition?

Company Profile

Rivalry Corp

Country

Canada

Industry

N/A

Market Cap

60.3m CAD

Dividend Yield

0%

Description

Rivalry Corp. operates as a holding company which intends to carry on the business of Rivalry Limited. The company is headquartered in Toronto, Ontario and currently employs 29 full-time employees. The company went IPO on 2021-10-05. The firm owns and operates Rivalry Limited, which is a sport betting and sports media property that offers regulated online wagering on esports, traditional sports, and casino for bettors. The company offers two types of betting, namely esports and sports. Esports include Dota 2, Counter-Strike, Call of Duty, League of Legends, StarCraft 2, FIFA, Rocket League, Rainbow 6, Hearthstone and Valorant, among others. Sports betting includes football, basketball, hockey, boxing, mixed martial arts (MMA), baseball, tennis, -volleyball, and American football. The firm also offers products, such as Quest and Rushlane. The company operates in approximately 18 countries.

Contact

ONTARIO
TORONTO
116 Spadina Avenue, Suite 701
https://www.pmmlcorp.com/

IPO

2021-10-05

Employees

29

Officers

Co-Founder, CEO & Director
Mr. Steven Salz
Chief Financial Officer
Ms. Kejda Qorri
COO & Director
Mr. Kevin Lee Wimer
CTO & Director
Mr. Ryan Scott White

See Also

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

The intrinsic value of one RVLY stock under the Base Case scenario is 1.93 CAD.

Is RVLY stock undervalued or overvalued?

Compared to the current market price of 0.9 CAD, Rivalry Corp is Undervalued by 53%.