Big Rock Brewery Inc
TSX:BR

Watchlist Manager
Big Rock Brewery Inc Logo
Big Rock Brewery Inc
TSX:BR
Watchlist
Price: 1.12 CAD Market Closed
Market Cap: 7.8m CAD
Have any thoughts about
Big Rock Brewery Inc?
Write Note

Intrinsic Value

BR doesn't have a meaningful market cap.

The intrinsic value of one BR stock under the Base Case scenario is 3.96 CAD. Compared to the current market price of 1.12 CAD, Big Rock Brewery Inc is Undervalued by 72%.

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

BR Intrinsic Value
3.96 CAD
Undervaluation 72%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation History
Big Rock Brewery 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
Register to View Results
Register to View Results

To access the results of this valuation backtest, please register an account with us. Registration is quick and gives you instant access to insights on 3 stocks per week for free.

Valuation History Unavailable

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

Valuation In Progress...
Valuation In Progress...
How do you feel about BR?
Bearish
Neutral
Bullish

Fundamental Analysis

1.12 CAD
Benchmark
Company Quality
No Indicators Selected
Select Indicators

Select up to 3 indicators:

Insider Trading
0-3
Months
0-6
Months
0-12
Months
0-36
Months
No Periods Selected
Select Periods

Select up to 2 periods:

Big Rock Brewery Inc
CA
Beverages
Market Cap
7.8m CAD
IPO
Feb 25, 1997
Employees
129
Canada
Market Cap
7.8m CAD
Industry
Beverages
IPO
Feb 25, 1997
Company Overview
Loading...
Economic Moat
Loading...
Management
Loading...
Contacts
Loading...
AI Assistant
AI Assistant
Ask me anything about Big Rock Brewery Inc

Provide an overview of the primary business activities
of Big Rock Brewery Inc.

What unique competitive advantages
does Big Rock Brewery Inc hold over its rivals?

What risks and challenges
does Big Rock Brewery Inc face in the near future?

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

Show all valuation multiples
for Big Rock Brewery Inc.

Provide P/S
for Big Rock Brewery Inc.

Provide P/E
for Big Rock Brewery Inc.

Provide P/OCF
for Big Rock Brewery Inc.

Provide P/FCFE
for Big Rock Brewery Inc.

Provide P/B
for Big Rock Brewery Inc.

Provide EV/S
for Big Rock Brewery Inc.

Provide EV/GP
for Big Rock Brewery Inc.

Provide EV/EBITDA
for Big Rock Brewery Inc.

Provide EV/EBIT
for Big Rock Brewery Inc.

Provide EV/OCF
for Big Rock Brewery Inc.

Provide EV/FCFF
for Big Rock Brewery Inc.

Provide EV/IC
for Big Rock Brewery Inc.

Show me price targets
for Big Rock Brewery Inc made by professional analysts.

What are the Revenue projections
for Big Rock Brewery Inc?

How accurate were the past Revenue estimates
for Big Rock Brewery Inc?

What are the Net Income projections
for Big Rock Brewery Inc?

How accurate were the past Net Income estimates
for Big Rock Brewery Inc?

What are the EPS projections
for Big Rock Brewery Inc?

How accurate were the past EPS estimates
for Big Rock Brewery Inc?

What are the EBIT projections
for Big Rock Brewery Inc?

How accurate were the past EBIT estimates
for Big Rock Brewery Inc?

Compare the revenue forecasts
for Big Rock Brewery Inc with those of its competitors based on recent analyst estimates.

Compare the intrinsic valuations
of Big Rock Brewery Inc and its key competitors using the latest financial data.

Compare historical revenue growth rates
of Big Rock Brewery Inc against its competitors.

Analyze the profit margins
(gross, operating, and net) of Big Rock Brewery Inc compared to its peers.

Compare the P/E ratios
of Big Rock Brewery Inc against its peers.

Discuss the investment returns and shareholder value creation
comparing Big Rock Brewery Inc with its peers.

Analyze the financial leverage
of Big Rock Brewery Inc compared to its main competitors.

Show all profitability ratios
for Big Rock Brewery Inc.

Provide ROE
for Big Rock Brewery Inc.

Provide ROA
for Big Rock Brewery Inc.

Provide ROIC
for Big Rock Brewery Inc.

Provide ROCE
for Big Rock Brewery Inc.

Provide Gross Margin
for Big Rock Brewery Inc.

Provide Operating Margin
for Big Rock Brewery Inc.

Provide Net Margin
for Big Rock Brewery Inc.

Provide FCF Margin
for Big Rock Brewery Inc.

Show all solvency ratios
for Big Rock Brewery Inc.

Provide D/E Ratio
for Big Rock Brewery Inc.

Provide D/A Ratio
for Big Rock Brewery Inc.

Provide Interest Coverage Ratio
for Big Rock Brewery Inc.

Provide Altman Z-Score Ratio
for Big Rock Brewery Inc.

Provide Quick Ratio
for Big Rock Brewery Inc.

Provide Current Ratio
for Big Rock Brewery Inc.

Provide Cash Ratio
for Big Rock Brewery Inc.

What is the historical Revenue growth
over the last 5 years for Big Rock Brewery Inc?

What is the historical Net Income growth
over the last 5 years for Big Rock Brewery Inc?

What is the current Free Cash Flow
of Big Rock Brewery Inc?

Discuss the annual earnings per share (EPS)
trend over the past five years for Big Rock Brewery Inc.

Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
Big Rock Brewery Inc

Current Assets 12.1m
Cash & Short-Term Investments 1.1m
Receivables 3.6m
Other Current Assets 7.4m
Non-Current Assets 35.7m
PP&E 34.6m
Intangibles 915k
Other Non-Current Assets 134k
Current Liabilities 20.9m
Accounts Payable 3.5m
Accrued Liabilities 7.3m
Other Current Liabilities 10.1m
Non-Current Liabilities 8.1m
Long-Term Debt 8.1m
Efficiency

Earnings Waterfall
Big Rock Brewery Inc

Revenue
42.7m CAD
Cost of Revenue
-30.2m CAD
Gross Profit
12.5m CAD
Operating Expenses
-17.3m CAD
Operating Income
-4.8m CAD
Other Expenses
-1.1m CAD
Net Income
-5.9m CAD

Free Cash Flow Analysis
Big Rock Brewery Inc

Last Value
3-Years Average
FCF Margin
Conversion Rate
Fundamental Scores

BR Profitability Score
Profitability Due Diligence

Big Rock Brewery Inc's profitability score is 22/100. The higher the profitability score, the more profitable the company is.

Positive Gross Profit
Negative 1-Year Revenue Growth
Negative 3-Years Revenue Growth
Declining ROIC
22/100
Profitability
Score

Big Rock Brewery Inc's profitability score is 22/100. The higher the profitability score, the more profitable the company is.

BR Solvency Score
Solvency Due Diligence

Big Rock Brewery Inc's solvency score is 38/100. The higher the solvency score, the more solvent the company is.

Low D/E
Long-Term Solvency
Short-Term Solvency
Positive Net Debt
38/100
Solvency
Score

Big Rock Brewery Inc's solvency score is 38/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

BR Price Targets Summary
Big Rock Brewery Inc

There are no price targets for BR.
Lowest
Price Target
Not Available
Average
Price Target
Not Available
Highest
Price Target
Not Available
View Analyst Estimates
View Analyst Estimates
Want to learn more about Wall St estimates for BR?

Click here to dive deeper.

Dividends

Dividend Yield
Lowest
Average
Highest
Dividend Per Share
N/A
Growth 3Y
Growth 5Y
Growth 10Y
Dividend Safety Score
Very
Unsafe
Unsafe
Safe
Very
Safe
0
25
50
75
100
Shareholder Yield

Current shareholder yield for BR 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
Lowest
Average
Highest
Buyback Yield
Lowest
Average
Highest
Debt Paydown Yield
Lowest
Average
Highest

See Also

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

The intrinsic value of one BR stock under the Base Case scenario is 3.96 CAD.

Is BR stock undervalued or overvalued?

Compared to the current market price of 1.12 CAD, Big Rock Brewery Inc is Undervalued by 72%.

Back to Top