O

Overactive Media Corp
XTSX:OAM

Watchlist Manager
Overactive Media Corp
XTSX:OAM
Watchlist
Price: 0.24 CAD -5.88% Market Closed
Market Cap: 26.8m CAD
Have any thoughts about
Overactive Media Corp?
Write Note

Intrinsic Value

OAM doesn't have a meaningful market cap.
OAM'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 OAM stock under the Base Case scenario is 0.37 CAD. Compared to the current market price of 0.24 CAD, Overactive Media Corp is Undervalued by 35%.

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

OAM Intrinsic Value
0.37 CAD
Undervaluation 35%
Intrinsic Value
Price
O
Worst Case
Base Case
Best Case

Valuation Backtest
Overactive Media Corp

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 OAM 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 OAM?
Bearish
Neutral
Bullish

Fundamental Analysis

Economic Moat
Overactive Media Corp

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:

Investment Journal
AI Assistant
AI Assistant
Ask me anything about Overactive Media Corp

Provide an overview of the primary business activities
of Overactive Media Corp.

What unique competitive advantages
does Overactive Media Corp hold over its rivals?

What risks and challenges
does Overactive Media Corp face in the near future?

Summarize the latest earnings call
of Overactive Media Corp.

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

Show all valuation multiples
for Overactive Media Corp.

Provide P/S
for Overactive Media Corp.

Provide P/E
for Overactive Media Corp.

Provide P/OCF
for Overactive Media Corp.

Provide P/FCFE
for Overactive Media Corp.

Provide P/B
for Overactive Media Corp.

Provide EV/S
for Overactive Media Corp.

Provide EV/GP
for Overactive Media Corp.

Provide EV/EBITDA
for Overactive Media Corp.

Provide EV/EBIT
for Overactive Media Corp.

Provide EV/OCF
for Overactive Media Corp.

Provide EV/FCFF
for Overactive Media Corp.

Provide EV/IC
for Overactive Media Corp.

Show me price targets
for Overactive Media Corp made by professional analysts.

What are the Revenue projections
for Overactive Media Corp?

How accurate were the past Revenue estimates
for Overactive Media Corp?

What are the Net Income projections
for Overactive Media Corp?

How accurate were the past Net Income estimates
for Overactive Media Corp?

What are the EPS projections
for Overactive Media Corp?

How accurate were the past EPS estimates
for Overactive Media Corp?

What are the EBIT projections
for Overactive Media Corp?

How accurate were the past EBIT estimates
for Overactive Media Corp?

Compare the revenue forecasts
for Overactive Media Corp with those of its competitors based on recent analyst estimates.

Compare the intrinsic valuations
of Overactive Media Corp and its key competitors using the latest financial data.

Compare historical revenue growth rates
of Overactive Media Corp against its competitors.

Analyze the profit margins
(gross, operating, and net) of Overactive Media Corp compared to its peers.

Compare the P/E ratios
of Overactive Media Corp against its peers.

Discuss the investment returns and shareholder value creation
comparing Overactive Media Corp with its peers.

Analyze the financial leverage
of Overactive Media Corp compared to its main competitors.

Show all profitability ratios
for Overactive Media Corp.

Provide ROE
for Overactive Media Corp.

Provide ROA
for Overactive Media Corp.

Provide ROIC
for Overactive Media Corp.

Provide ROCE
for Overactive Media Corp.

Provide Gross Margin
for Overactive Media Corp.

Provide Operating Margin
for Overactive Media Corp.

Provide Net Margin
for Overactive Media Corp.

Provide FCF Margin
for Overactive Media Corp.

Show all solvency ratios
for Overactive Media Corp.

Provide D/E Ratio
for Overactive Media Corp.

Provide D/A Ratio
for Overactive Media Corp.

Provide Interest Coverage Ratio
for Overactive Media Corp.

Provide Altman Z-Score Ratio
for Overactive Media Corp.

Provide Quick Ratio
for Overactive Media Corp.

Provide Current Ratio
for Overactive Media Corp.

Provide Cash Ratio
for Overactive Media Corp.

What is the historical Revenue growth
over the last 5 years for Overactive Media Corp?

What is the historical Net Income growth
over the last 5 years for Overactive Media Corp?

What is the current Free Cash Flow
of Overactive Media Corp?

Discuss the annual earnings per share (EPS)
trend over the past five years for Overactive Media Corp.

Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
Overactive Media Corp

Current Assets 20.3m
Cash & Short-Term Investments 9.2m
Receivables 7.6m
Other Current Assets 3.4m
Non-Current Assets 52.3m
PP&E 3.6m
Intangibles 48.6m
Other Non-Current Assets 153k
Current Liabilities 9.4m
Accounts Payable 4.4m
Other Current Liabilities 5m
Non-Current Liabilities 8.8m
Long-Term Debt 2.3m
Other Non-Current Liabilities 6.5m
Efficiency

Earnings Waterfall
Overactive Media Corp

Revenue
20.5m CAD
Cost of Revenue
-10.4m CAD
Gross Profit
10.1m CAD
Operating Expenses
-16m CAD
Operating Income
-5.9m CAD
Other Expenses
4.5m CAD
Net Income
-1.3m CAD

Free Cash Flow Analysis
Overactive Media Corp

Last Value
3-Years Average
FCF Margin
Conversion Rate
Earnings Calls

In Q2 2024, OverActive Media experienced a remarkable 71% revenue growth, reaching CAD 6.6 million, attributed to successful acquisitions and strong team performances. Operating expenses increased by 31%, resulting in a reduced loss of CAD 1.2 million for adjusted EBITDA, showcasing a 52% improvement. The company also secured a long-term agreement with the Call of Duty League, eliminating CAD 35 million in franchise fees and providing a CAD 2.7 million cash gain. Year-to-date total revenue surged 88%, and with their expanding partnerships and digital merchandise sales, OverActive Media is well-positioned for continued growth and profitability in the esports sector.

What is Earnings Call?
Fundamental Scores

OAM Profitability Score
Profitability Due Diligence

Overactive Media Corp's profitability score is 42/100. The higher the profitability score, the more profitable the company is.

Exceptional 3-Year Average ROIC
Exceptional 3-Years Revenue Growth
ROE is Increasing
ROIC is Increasing
42/100
Profitability
Score

Overactive Media Corp's profitability score is 42/100. The higher the profitability score, the more profitable the company is.

OAM Solvency Score
Solvency Due Diligence

Overactive Media Corp's solvency score is 63/100. The higher the solvency score, the more solvent the company is.

Long-Term Solvency
Negative Net Debt
Low D/E
Short-Term Solvency
63/100
Solvency
Score

Overactive Media Corp's solvency score is 63/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

OAM Price Targets Summary
Overactive Media Corp

There are no price targets for OAM.
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 OAM?

Click here to dive deeper.

Dividends

Overactive Media Corp
does not pay dividends
Shareholder Yield

Current shareholder yield for OAM 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

Profile

Overactive Media Corp

Country

Canada

Industry

Media

Market Cap

26.8m CAD

Dividend Yield

0%

Description

OverActive Media Corp. delivers sports, media and entertainment products. The company is headquartered in Vancouver, British Columbia. The company went IPO on 2019-08-30. The firm is focused on esports, videogames, content creation and distribution, culture, and live and online events. Its business activities consist of owning and operating an integrated portfolio of esports teams as well as audience engagement. The company operates through two segments: Team Operations and Business Operations. The Team Operations segment includes league share payouts in its various e-sports pro leagues and tournament prize winnings. The Business Operations segment includes surrounding partnerships, team merchandise sales and live event sales. The company owns team franchises in the Overwatch League, operating as the Toronto Defiant; the Call of Duty League, operating as the Toronto Ultra; the League of Legends European Championship (LEC), operating as the MAD Lions; the Superliga, operating as the MAD Lions Madrid, and Flashpoint, operating as MAD Lions Counter Strike.

Contact

BRITISH COLUMBIA
Vancouver
905-1111 West Hastings St.
+17783722553.0

IPO

2019-08-30

Employees

-

Officers

Co-Founder, Chief Strategy Officer & CEO
Mr. Adam E. Adamou CFA, B. Comm.
Chief Financial Officer
Mr. Rikesh Shah
Director & Corporate Secretary
Mr. Jamie Firsten
Manager of Accounting
Hanna Hermanenko
Vice President of Marketing
Carmen Cardenete
Chief Strategy Officer
Fernando Piquer
Show More
Chief Commercial Officer
Carlos GarcĂ­a-Acevedo
Chief Commercial Officer of Americas
Mr. Neil Duffy
Show Less

See Also

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

The intrinsic value of one OAM stock under the Base Case scenario is 0.37 CAD.

Is OAM stock undervalued or overvalued?

Compared to the current market price of 0.24 CAD, Overactive Media Corp is Undervalued by 35%.

Back to Top