Boat Rocker Media Inc
TSX:BRMI

Watchlist Manager
Boat Rocker Media Inc Logo
Boat Rocker Media Inc
TSX:BRMI
Watchlist
Price: 0.62 CAD Market Closed
Market Cap: 35m CAD
Have any thoughts about
Boat Rocker Media Inc?
Write Note
Section:
 

Relative Value

The Relative Value of one BRMI stock under the Base Case scenario is 2.11 CAD. Compared to the current market price of 0.62 CAD, Boat Rocker Media Inc is Undervalued by 71%.

Relative Value is the estimated value of a stock based on various valuation multiples like P/E and EV/EBIT ratios. It offers a quick snapshot of a stock's valuation in relation to its peers and historical norms.

BRMI Relative Value
Base Case
2.11 CAD
Undervaluation 71%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

0.2
P/S
P/S
Price to Sales
0.2
vs History
68
vs Industry
93
Median 3Y
0.3
Median 5Y
0.3
Industry
1.5
Forward
0.2
More Details
2.8
P/E
P/E
Price to Earnings
2.8
vs History
4
vs Industry
Median 3Y
-7.2
Median 5Y
-9
Industry
17.9
Forward
-1.6
More Details
1.5
P/OCF
P/OCF
Price to OCF
1.5
vs History
4
vs Industry
60
Median 3Y
-3.1
Median 5Y
-3.3
Industry
11.5
More Details
Negative
P/FCFE
P/FCFE
Price to FCFE
N/A
vs History
vs Industry
43
Median 3Y
-2.5
Median 5Y
-2.8
Industry
15.7
More Details
0.1
P/B
P/B
Price to Book Value
0.1
vs History
93
vs Industry
80
Median 3Y
0.5
Median 5Y
0.6
Industry
1.7
More Details
0.5
EV/S
EV/S
Enterprise Value to Sales
0.5
vs History
29
vs Industry
91
Median 3Y
0.3
Median 5Y
0.3
Industry
1.6
Forward
0.4
More Details
1.5
EV/GP
EV/GP
Enterprise Value to Gross Profit
1.5
vs History
36
vs Industry
87
Median 3Y
1
Median 5Y
1.1
Industry
3.3
More Details
Negative
EV/EBITDA
EV/EBITDA
Enterprise Value to EBITDA
N/A
vs History
vs Industry
61
Median 3Y
3.6
Median 5Y
3.4
Industry
8.7
Forward
12.4
More Details
Negative
EV/EBIT
EV/EBIT
Enterprise Value to EBIT
N/A
vs History
vs Industry
27
Median 3Y
1.9
Median 5Y
-5.7
Industry
12.2
Forward
-16
More Details
3.8
EV/OCF
EV/OCF
Enterprise Value to OCF
3.8
vs History
4
vs Industry
62
Median 3Y
-2.3
Median 5Y
-3.4
Industry
10.6
More Details
4
EV/FCFF
EV/FCFF
Enterprise Value to FCFF
4
vs History
4
vs Industry
53
Median 3Y
-2.2
Median 5Y
-3.2
Industry
13.4
More Details
0.2
EV/IC
EV/IC
Enterprise Value to IC
0.2
vs History
40
vs Industry
87
Median 3Y
0.2
Median 5Y
0.2
Industry
1.4
More Details

Multiples Across Competitors

BRMI Competitors Multiples
Boat Rocker Media Inc Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
CA
Boat Rocker Media Inc
TSX:BRMI
35.2m CAD 0.2 2.8 -11.3 -5.7
US
Netflix Inc
NASDAQ:NFLX
398.4B USD 10.6 51.2 16.2 41.8
US
Walt Disney Co
NYSE:DIS
208.6B USD 2.3 41.9 14.3 20.3
LU
Spotify Technology SA
NYSE:SPOT
93.3B USD 5.9 127.9 91 105
NL
Universal Music Group NV
AEX:UMG
44.9B EUR 3.9 29 29.6 29.6
US
Live Nation Entertainment Inc
NYSE:LYV
30.7B USD 1.3 133.3 17.2 24.6
US
Warner Bros Discovery Inc
NASDAQ:WBD
25.7B USD 0.7 -2.3 2.8 -157.4
US
TKO Group Holdings Inc
NYSE:TKO
24.6B USD 18.5 146.3 70.4 93.2
CN
Tencent Music Entertainment Group
NYSE:TME
20.1B USD 5.3 24.5 21.4 21.4
FR
Bollore SE
PAR:BOL
16.7B EUR 0.9 4.3 7.8 25.2
US
Warner Music Group Corp
NASDAQ:WMG
16.1B USD 2.5 37.5 15 20.1
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
CA
Boat Rocker Media Inc
TSX:BRMI
Average EV/EBITDA: 28.6
Negative Multiple: -11.3
-62%
N/A
US
Netflix Inc
NASDAQ:NFLX
16.2
-27%
N/A
US
Walt Disney Co
NYSE:DIS
14.3
52%
0.3
LU
Spotify Technology SA
NYSE:SPOT
91
6 140%
0
NL
Universal Music Group NV
AEX:UMG
29.6
76%
0.4
US
Live Nation Entertainment Inc
NYSE:LYV
17.2
72%
0.2
US
Warner Bros Discovery Inc
NASDAQ:WBD
2.8
-58%
N/A
US
TKO Group Holdings Inc
NYSE:TKO
70.4
291%
0.2
CN
Tencent Music Entertainment Group
NYSE:TME
21.4
107%
0.2
FR
Bollore SE
PAR:BOL
7.8
98%
0.1
US
Warner Music Group Corp
NASDAQ:WMG
15
41%
0.4
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
CA
Boat Rocker Media Inc
TSX:BRMI
Average EV/EBIT: 42.4
Negative Multiple: -5.7 		N/A N/A
US
Netflix Inc
NASDAQ:NFLX
41.8
114%
0.4
US
Walt Disney Co
NYSE:DIS
20.3
101%
0.2
LU
Spotify Technology SA
NYSE:SPOT
105
N/A N/A
NL
Universal Music Group NV
AEX:UMG
29.6
86%
0.3
US
Live Nation Entertainment Inc
NYSE:LYV
24.6
60%
0.4
US
Warner Bros Discovery Inc
NASDAQ:WBD
Negative Multiple: -157.4 N/A N/A
US
TKO Group Holdings Inc
NYSE:TKO
93.2
220%
0.4
CN
Tencent Music Entertainment Group
NYSE:TME
21.4
129%
0.2
FR
Bollore SE
PAR:BOL
25.2
200%
0.1
US
Warner Music Group Corp
NASDAQ:WMG
20.1
47%
0.4

See Also

Summary
BRMI intrinsic value, competitors valuation, and company profile.
DCF Valuation
BRMI stock valuation using Discount Cash Flow valuation method.
Relative Valuation
BRMI stock valuation using valuation multiples.
Wall Street Estimates
BRMI 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
BRMI 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
Back to Top
ALPHA SPREAD
Follow us
Join more than 210,700+ 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 Wide Economic Moat 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.