Boat Rocker Media Inc
TSX:BRMI

Watchlist Manager
Boat Rocker Media Inc Logo
Boat Rocker Media Inc
TSX:BRMI
Watchlist
Price: 0.62 CAD 3.33% Market Closed
Market Cap: 35m CAD
Have any thoughts about
Boat Rocker Media Inc?
Write Note

Intrinsic Value

BRMI's intrinsic value estimate is unreliable because it is based only on its multiples and doesn't use a DCF valuation.

The intrinsic 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%.

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

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

Valuation History
Boat Rocker Media 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 BRMI cannot be conducted due to limitations such as insufficient data or other constraints.

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

Fundamental Analysis

0.62 CAD
+3.33%
+3.33%
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:

Boat Rocker Media Inc
CA
Media
Market Cap
35.2m CAD
IPO
Mar 3, 2021
Employees
850
Canada
Market Cap
35.2m CAD
Industry
Media
IPO
Mar 3, 2021
Company Overview
Loading...
Economic Moat
Loading...
Earnings Call
Loading...
Management
Loading...
Contacts
Loading...
AI Assistant
AI Assistant
Ask me anything about Boat Rocker Media Inc

Provide an overview of the primary business activities
of Boat Rocker Media Inc.

What unique competitive advantages
does Boat Rocker Media Inc hold over its rivals?

What risks and challenges
does Boat Rocker Media Inc face in the near future?

Summarize the latest earnings call
of Boat Rocker Media Inc.

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

Show all valuation multiples
for Boat Rocker Media Inc.

Provide P/S
for Boat Rocker Media Inc.

Provide P/E
for Boat Rocker Media Inc.

Provide P/OCF
for Boat Rocker Media Inc.

Provide P/FCFE
for Boat Rocker Media Inc.

Provide P/B
for Boat Rocker Media Inc.

Provide EV/S
for Boat Rocker Media Inc.

Provide EV/GP
for Boat Rocker Media Inc.

Provide EV/EBITDA
for Boat Rocker Media Inc.

Provide EV/EBIT
for Boat Rocker Media Inc.

Provide EV/OCF
for Boat Rocker Media Inc.

Provide EV/FCFF
for Boat Rocker Media Inc.

Provide EV/IC
for Boat Rocker Media Inc.

Show me price targets
for Boat Rocker Media Inc made by professional analysts.

What are the Revenue projections
for Boat Rocker Media Inc?

How accurate were the past Revenue estimates
for Boat Rocker Media Inc?

What are the Net Income projections
for Boat Rocker Media Inc?

How accurate were the past Net Income estimates
for Boat Rocker Media Inc?

What are the EPS projections
for Boat Rocker Media Inc?

How accurate were the past EPS estimates
for Boat Rocker Media Inc?

What are the EBIT projections
for Boat Rocker Media Inc?

How accurate were the past EBIT estimates
for Boat Rocker Media Inc?

Compare the revenue forecasts
for Boat Rocker Media Inc with those of its competitors based on recent analyst estimates.

Compare the intrinsic valuations
of Boat Rocker Media Inc and its key competitors using the latest financial data.

Compare historical revenue growth rates
of Boat Rocker Media Inc against its competitors.

Analyze the profit margins
(gross, operating, and net) of Boat Rocker Media Inc compared to its peers.

Compare the P/E ratios
of Boat Rocker Media Inc against its peers.

Discuss the investment returns and shareholder value creation
comparing Boat Rocker Media Inc with its peers.

Analyze the financial leverage
of Boat Rocker Media Inc compared to its main competitors.

Show all profitability ratios
for Boat Rocker Media Inc.

Provide ROE
for Boat Rocker Media Inc.

Provide ROA
for Boat Rocker Media Inc.

Provide ROIC
for Boat Rocker Media Inc.

Provide ROCE
for Boat Rocker Media Inc.

Provide Gross Margin
for Boat Rocker Media Inc.

Provide Operating Margin
for Boat Rocker Media Inc.

Provide Net Margin
for Boat Rocker Media Inc.

Provide FCF Margin
for Boat Rocker Media Inc.

Show all solvency ratios
for Boat Rocker Media Inc.

Provide D/E Ratio
for Boat Rocker Media Inc.

Provide D/A Ratio
for Boat Rocker Media Inc.

Provide Interest Coverage Ratio
for Boat Rocker Media Inc.

Provide Altman Z-Score Ratio
for Boat Rocker Media Inc.

Provide Quick Ratio
for Boat Rocker Media Inc.

Provide Current Ratio
for Boat Rocker Media Inc.

Provide Cash Ratio
for Boat Rocker Media Inc.

What is the historical Revenue growth
over the last 5 years for Boat Rocker Media Inc?

What is the historical Net Income growth
over the last 5 years for Boat Rocker Media Inc?

What is the current Free Cash Flow
of Boat Rocker Media Inc?

Discuss the annual earnings per share (EPS)
trend over the past five years for Boat Rocker Media Inc.

Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
Boat Rocker Media Inc

Current Assets 230.9m
Cash & Short-Term Investments 73.2m
Receivables 150.6m
Other Current Assets 7.1m
Non-Current Assets 281m
Long-Term Investments 142.9m
PP&E 23.1m
Intangibles 43.2m
Other Non-Current Assets 71.9m
Current Liabilities 239m
Accounts Payable 66.1m
Short-Term Debt 111m
Other Current Liabilities 61.9m
Non-Current Liabilities 25m
Long-Term Debt 15.9m
Other Non-Current Liabilities 9.1m
Efficiency

Earnings Waterfall
Boat Rocker Media Inc

Revenue
192.4m CAD
Cost of Revenue
-132.3m CAD
Gross Profit
60m CAD
Operating Expenses
-75.7m CAD
Operating Income
-15.7m CAD
Other Expenses
28.1m CAD
Net Income
12.4m CAD

Free Cash Flow Analysis
Boat Rocker Media Inc

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

BRMI Profitability Score
Profitability Due Diligence

Boat Rocker Media Inc's profitability score is 35/100. The higher the profitability score, the more profitable the company is.

35/100
Profitability
Score

Boat Rocker Media Inc's profitability score is 35/100. The higher the profitability score, the more profitable the company is.

BRMI Solvency Score
Solvency Due Diligence

Boat Rocker Media Inc's solvency score is 35/100. The higher the solvency score, the more solvent the company is.

Low D/E
Long-Term Solvency
Positive Net Debt
Short-Term Solvency
35/100
Solvency
Score

Boat Rocker Media Inc's solvency score is 35/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

BRMI Price Targets Summary
Boat Rocker Media Inc

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

According to Wall Street analysts, the average 1-year price target for BRMI is 1.29 CAD with a low forecast of 0.81 CAD and a high forecast of 1.58 CAD.

Lowest
Price Target
0.81 CAD
30% Upside
Average
Price Target
1.29 CAD
108% Upside
Highest
Price Target
1.58 CAD
154% Upside
View Analyst Estimates
View Analyst Estimates
Want to learn more about Wall St estimates for BRMI?

Click here to dive deeper.

Dividends

Boat Rocker Media Inc
does not pay dividends
Shareholder Yield

Current shareholder yield for BRMI 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

See Also

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

The intrinsic value of one BRMI stock under the Base Case scenario is 2.11 CAD.

Is BRMI stock undervalued or overvalued?

Compared to the current market price of 0.62 CAD, Boat Rocker Media Inc is Undervalued by 71%.

Back to Top