R

Rivalry Corp
XTSX:RVLY

Watchlist Manager
Rivalry Corp
XTSX:RVLY
Watchlist
Price: 0.065 CAD 8.33% Market Closed
Market Cap: 5.7m CAD

Intrinsic Value

The intrinsic value of one RVLY stock under the Base Case scenario is 0.347 CAD. Compared to the current market price of 0.065 CAD, Rivalry Corp is Undervalued by 81%.

The Intrinsic Value is calculated as the average of DCF and Relative values:

RVLY Intrinsic Value
0.347 CAD
Undervaluation 81%
Intrinsic Value
Price
R
Worst Case
Base Case
Best Case

Valuation History
Rivalry Corp

What is Valuation History?
Ask AI Assistant
What other research platforms think about RVLY?

Let our AI compare Alpha Spread’s intrinsic value with external valuations from Simply Wall St, GuruFocus, ValueInvesting.io, Seeking Alpha, and others.

Discover External Valuations
Why is RVLY valued this way?

Let our AI break down the key assumptions behind the intrinsic value calculation for Rivalry Corp.

Explain Valuation
Compare RVLY to

Fundamental Analysis

Company Overview
Loading...
Economic Moat
Loading...
Earnings Call
Loading...
Management
Loading...
Contacts
Loading...
How do you feel about RVLY?
Bearish
Neutral
Bullish
Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
Rivalry Corp

Current Assets 1.6m
Cash & Short-Term Investments 130.7k
Receivables 96.4k
Other Current Assets 1.4m
Non-Current Assets 388.4k
PP&E 253.8k
Intangibles 134.7k
Other Non-Current Assets -100
Current Liabilities 12m
Accounts Payable 2.9m
Short-Term Debt 4.4m
Other Current Liabilities 4.7m
Non-Current Liabilities 13.6m
Long-Term Debt 13.6m
Efficiency

Free Cash Flow Analysis
Rivalry Corp

Last Value
3-Years Average
FCF Margin
Conversion Rate

Earnings Waterfall
Rivalry Corp

Revenue
19.1m CAD
Cost of Revenue
-12.8m CAD
Gross Profit
6.3m CAD
Operating Expenses
-15.8m CAD
Operating Income
-9.6m CAD
Other Expenses
-3.5m CAD
Net Income
-13.1m CAD
Fundamental Scores

RVLY Profitability Score
Profitability Due Diligence

Rivalry Corp's profitability score is 45/100. The higher the profitability score, the more profitable the company is.

45/100
Profitability
Score

Rivalry Corp's profitability score is 45/100. The higher the profitability score, the more profitable the company is.

RVLY Solvency Score
Solvency Due Diligence

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

Low D/E
Short-Term Solvency
Long-Term Solvency
Positive Net Debt
27/100
Solvency
Score

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

Wall St
Price Targets

RVLY Price Targets Summary
Rivalry Corp

There are no price targets for RVLY.
Lowest
Price Target
Not Available
Average
Price Target
Not Available
Highest
Price Target
Not Available
View Analyst Estimates
View Analyst Estimates

Dividends

Rivalry Corp
does not pay dividends
Shareholder Yield

Current shareholder yield for RVLY 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

Competitive Landscape

Company Market Cap Intrinsic Valuation Profitability Solvency Price Change
1Y 3Y 5Y
What is the Intrinsic Value of one RVLY stock?

The intrinsic value of one RVLY stock under the Base Case scenario is 0.347 CAD.

Is RVLY stock undervalued or overvalued?

Compared to the current market price of 0.065 CAD, Rivalry Corp is Undervalued by 81%.

Back to Top