WildBrain Ltd
TSX:WILD

Watchlist Manager
WildBrain Ltd Logo
WildBrain Ltd
TSX:WILD
Watchlist
Price: 1.05 CAD 3.96% Market Closed
Market Cap: 226.7m CAD
Have any thoughts about
WildBrain Ltd?
Write Note

Intrinsic Value

The intrinsic value of one WILD stock under the Base Case scenario is 3.88 CAD. Compared to the current market price of 1.05 CAD, WildBrain Ltd is Undervalued by 73%.

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

WILD Intrinsic Value
3.88 CAD
Undervaluation 73%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation Backtest
WildBrain Ltd

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

Uncover deeper insights with the Valuation Backtest. Learn how current stock valuations stack up against historical averages to gauge true investment potential.

Start backtest now and learn if your stock is truly undervalued or overvalued!

Run Backtest
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.

Backtest Unavailable

The backtest for WILD cannot be conducted due to limitations such as insufficient data or other constraints. Please select a different stock or adjust your settings.

Backtest In Progress...
Backtest In Progress...
How do you feel about WILD?
Bearish
Neutral
Bullish

Fundamental Analysis

Risks & Rewards

 

 

 

 

View All Risks & Rewards
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:

Notes
AI Assistant
AI Assistant
Ask me anything about WildBrain Ltd

Provide an overview of the primary business activities
of WildBrain Ltd.

What unique competitive advantages
does WildBrain Ltd hold over its rivals?

What risks and challenges
does WildBrain Ltd face in the near future?

Summarize the latest earnings call
of WildBrain Ltd.

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

Show all valuation multiples
for WildBrain Ltd.

Provide P/S
for WildBrain Ltd.

Provide P/E
for WildBrain Ltd.

Provide P/OCF
for WildBrain Ltd.

Provide P/FCFE
for WildBrain Ltd.

Provide P/B
for WildBrain Ltd.

Provide EV/S
for WildBrain Ltd.

Provide EV/GP
for WildBrain Ltd.

Provide EV/EBITDA
for WildBrain Ltd.

Provide EV/EBIT
for WildBrain Ltd.

Provide EV/OCF
for WildBrain Ltd.

Provide EV/FCFF
for WildBrain Ltd.

Provide EV/IC
for WildBrain Ltd.

Show me price targets
for WildBrain Ltd made by professional analysts.

What are the Revenue projections
for WildBrain Ltd?

How accurate were the past Revenue estimates
for WildBrain Ltd?

What are the Net Income projections
for WildBrain Ltd?

How accurate were the past Net Income estimates
for WildBrain Ltd?

What are the EPS projections
for WildBrain Ltd?

How accurate were the past EPS estimates
for WildBrain Ltd?

What are the EBIT projections
for WildBrain Ltd?

How accurate were the past EBIT estimates
for WildBrain Ltd?

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

Compare the intrinsic valuations
of WildBrain Ltd and its key competitors using the latest financial data.

Compare historical revenue growth rates
of WildBrain Ltd against its competitors.

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

Compare the P/E ratios
of WildBrain Ltd against its peers.

Discuss the investment returns and shareholder value creation
comparing WildBrain Ltd with its peers.

Analyze the financial leverage
of WildBrain Ltd compared to its main competitors.

Show all profitability ratios
for WildBrain Ltd.

Provide ROE
for WildBrain Ltd.

Provide ROA
for WildBrain Ltd.

Provide ROIC
for WildBrain Ltd.

Provide ROCE
for WildBrain Ltd.

Provide Gross Margin
for WildBrain Ltd.

Provide Operating Margin
for WildBrain Ltd.

Provide Net Margin
for WildBrain Ltd.

Provide FCF Margin
for WildBrain Ltd.

Show all solvency ratios
for WildBrain Ltd.

Provide D/E Ratio
for WildBrain Ltd.

Provide D/A Ratio
for WildBrain Ltd.

Provide Interest Coverage Ratio
for WildBrain Ltd.

Provide Altman Z-Score Ratio
for WildBrain Ltd.

Provide Quick Ratio
for WildBrain Ltd.

Provide Current Ratio
for WildBrain Ltd.

Provide Cash Ratio
for WildBrain Ltd.

What is the historical Revenue growth
over the last 5 years for WildBrain Ltd?

What is the historical Net Income growth
over the last 5 years for WildBrain Ltd?

What is the current Free Cash Flow
of WildBrain Ltd?

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

Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
WildBrain Ltd

Current Assets 498.2m
Cash & Short-Term Investments 49.7m
Receivables 278.3m
Other Current Assets 170.2m
Non-Current Assets 555m
PP&E 26.3m
Intangibles 494.6m
Other Non-Current Assets 34.1m
Current Liabilities 417.6m
Accounts Payable 136.7m
Short-Term Debt 72.9m
Other Current Liabilities 208m
Non-Current Liabilities 646.4m
Long-Term Debt 383.8m
Other Non-Current Liabilities 262.6m
Efficiency

Earnings Waterfall
WildBrain Ltd

Revenue
461.8m CAD
Cost of Revenue
-263.6m CAD
Gross Profit
198.3m CAD
Operating Expenses
-150.7m CAD
Operating Income
47.5m CAD
Other Expenses
-153.5m CAD
Net Income
-106m CAD

Free Cash Flow Analysis
WildBrain Ltd

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

WILD Profitability Score
Profitability Due Diligence

WildBrain Ltd's profitability score is 40/100. The higher the profitability score, the more profitable the company is.

Positive Gross Profit
Positive Free Cash Flow
Positive Revenue Growth Forecast
Positive Operating Income
40/100
Profitability
Score

WildBrain Ltd's profitability score is 40/100. The higher the profitability score, the more profitable the company is.

WILD Solvency Score
Solvency Due Diligence

WildBrain Ltd's solvency score is 31/100. The higher the solvency score, the more solvent the company is.

Low D/E
Short-Term Solvency
Long-Term Solvency
Positive Net Debt
31/100
Solvency
Score

WildBrain Ltd's solvency score is 31/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

WILD Price Targets Summary
WildBrain Ltd

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

According to Wall Street analysts, the average 1-year price target for WILD is 1.94 CAD with a low forecast of 1.41 CAD and a high forecast of 3.15 CAD.

Lowest
Price Target
1.41 CAD
35% Upside
Average
Price Target
1.94 CAD
85% Upside
Highest
Price Target
3.15 CAD
200% Upside
View Analyst Estimates
View Analyst Estimates
Want to learn more about Wall St estimates for WILD?

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 WILD 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

Profile

WildBrain Ltd Logo
WildBrain Ltd

Country

Canada

Industry

Media

Market Cap

216.4m CAD

Dividend Yield

0%

Description

WildBrain Ltd. engages in the production and distribution of content, television, and consumer products representation. The company is headquartered in Halifax, Nova Scotia and currently employs 531 full-time employees. The company went IPO on 2006-05-19. The firm develops, produces and distributes films and television programs for domestic and international markets; licenses its brands in the domestic and international markets; broadcasts films and television programs in the domestic market; sells advertising on various ad-supported video-on-demand platforms, and manages copyrights, licensing and brands for third parties. Its television programs include Caillou, Chip and Potato, Degrassi, Inspector Gadget, Johnny Test, Peanuts, Strawberry Shortcake, Teletubbies and Yo Gabba Gabba!. Through its agency, WildBrain CPLG, it also licenses consumer products and location-based entertainment in every major territory for its own properties as well as for its clients and content partners. Its television group owns and operates four family entertainment channels that are viewed in Canada.

Contact

NOVA SCOTIA
Halifax
5657 Spring Garden Road, Suite 505, Po Box 117
+19024230260.0
www.wildbrain.com

IPO

2006-05-19

Employees

531

Officers

President, CEO & Director
Mr. Josh Scherba
Executive Vice President of Global Partnerships & Licensing
Mr. Maarten Weck
Executive Vice President of Peanuts Worldwide & WildBrain Brands
Mr. Tim Erickson
Co-Founder
Mr. Steven Graham DeNure
Chief Financial Officer
Mr. Nicholas Gawne
Vice President of Investor Relations
Kathleen Persaud
Show More
General Counsel & Corporate Secretary
Mr. Mark A. Trachuk
Director of Corporate & Trade Communications
Mr. Shaun Smith
Executive Vice President of Commercial & Corporate Strategy
Ms. Anne Loi
Executive Vice President of Content Creation
Ms. Stephanie Betts
Show Less

See Also

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

The intrinsic value of one WILD stock under the Base Case scenario is 3.88 CAD.

Is WILD stock undervalued or overvalued?

Compared to the current market price of 1.05 CAD, WildBrain Ltd is Undervalued by 73%.

Back to Top