Boat Rocker Media Inc
TSX:BRMI

Watchlist Manager
Boat Rocker Media Inc Logo
Boat Rocker Media Inc
TSX:BRMI
Watchlist
Price: 0.89 CAD -4.3% Market Closed
Market Cap: CA$50.2m

Multiples-Based Value

The Multiples-Based Value of one BRMI stock under the Base Case scenario is hidden CAD. Compared to the current market price of 0.89 CAD, Boat Rocker Media Inc is hidden .

Multiples-Based 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 Multiples-Based Value
LOCKED
Unlock
Worst Case
Base Case
Best Case

Multiples Across Competitors

BRMI Competitors Multiples
Boat Rocker Media Inc Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
CA
Boat Rocker Media Inc
TSX:BRMI
50.6m CAD 0.3 -0.3 -0.9 -0.8
US
Netflix Inc
NASDAQ:NFLX
394.5B USD 8.7 35.9 13.3 29.9
US
Walt Disney Co
NYSE:DIS
166.6B USD 1.7 13.6 10.3 14.3
LU
Spotify Technology SA
NYSE:SPOT
97.3B USD 4.8 37.3 32.1 33.5
US
Warner Bros Discovery Inc
NASDAQ:WBD
67.1B USD 1.8 92.5 5 72.7
US
TKO Group Holdings Inc
NYSE:TKO
36.7B USD 8.5 160.4 26 39
US
Live Nation Entertainment Inc
NYSE:LYV
34.3B USD 1.4 -622.1 18.5 28.1
NL
Universal Music Group NV
AEX:UMG
28.6B EUR 2.3 18.6 15.3 15.3
FR
Bollore SE
PAR:BOL
13.5B EUR 4.6 38.7 -40.5 -40.5
CN
Tencent Music Entertainment Group
NYSE:TME
14.5B USD 3 9.1 8.5 8.5
US
Endeavor Group Holdings Inc
NYSE:EDR
13.8B USD 1.9 -17.6 34.6 -207.1
P/E Multiple
Earnings Growth PEG
CA
Boat Rocker Media Inc
TSX:BRMI
Average P/E: 50.8
Negative Multiple: -0.3
N/A N/A
US
Netflix Inc
NASDAQ:NFLX
35.9
21%
1.7
US
Walt Disney Co
NYSE:DIS
13.6
6%
2.3
LU
Spotify Technology SA
NYSE:SPOT
37.3
22%
1.7
US
Warner Bros Discovery Inc
NASDAQ:WBD
92.5
N/A N/A
US
TKO Group Holdings Inc
NYSE:TKO
160.4
31%
5.2
US
Live Nation Entertainment Inc
NYSE:LYV
Negative Multiple: -622.1 N/A N/A
NL
Universal Music Group NV
AEX:UMG
18.6
14%
1.3
FR
Bollore SE
PAR:BOL
38.7
N/A N/A
CN
Tencent Music Entertainment Group
NYSE:TME
9.1
10%
0.9
US
Endeavor Group Holdings Inc
NYSE:EDR
Negative Multiple: -17.6 N/A N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
CA
Boat Rocker Media Inc
TSX:BRMI
Average EV/EBITDA: 18.2
Negative Multiple: -0.9
N/A N/A
US
Netflix Inc
NASDAQ:NFLX
13.3
-7%
N/A
US
Walt Disney Co
NYSE:DIS
10.3
11%
0.9
LU
Spotify Technology SA
NYSE:SPOT
32.1
30%
1.1
US
Warner Bros Discovery Inc
NASDAQ:WBD
5
-23%
N/A
US
TKO Group Holdings Inc
NYSE:TKO
26
22%
1.2
US
Live Nation Entertainment Inc
NYSE:LYV
18.5
21%
0.9
NL
Universal Music Group NV
AEX:UMG
15.3
22%
0.7
FR
Bollore SE
PAR:BOL
Negative Multiple: -40.5 N/A N/A
CN
Tencent Music Entertainment Group
NYSE:TME
8.5
25%
0.3
US
Endeavor Group Holdings Inc
NYSE:EDR
34.6
77%
0.4
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
CA
Boat Rocker Media Inc
TSX:BRMI
Average EV/EBIT: 30.2
Negative Multiple: -0.8
N/A N/A
US
Netflix Inc
NASDAQ:NFLX
29.9
20%
1.5
US
Walt Disney Co
NYSE:DIS
14.3
16%
0.9
LU
Spotify Technology SA
NYSE:SPOT
33.5
30%
1.1
US
Warner Bros Discovery Inc
NASDAQ:WBD
72.7
11%
6.6
US
TKO Group Holdings Inc
NYSE:TKO
39
28%
1.4
US
Live Nation Entertainment Inc
NYSE:LYV
28.1
23%
1.2
NL
Universal Music Group NV
AEX:UMG
15.3
14%
1.1
FR
Bollore SE
PAR:BOL
Negative Multiple: -40.5 N/A N/A
CN
Tencent Music Entertainment Group
NYSE:TME
8.5
14%
0.6
US
Endeavor Group Holdings Inc
NYSE:EDR
Negative Multiple: -207.1 N/A N/A
Get AI-powered insights for any company or topic.
Open AI Assistant

Intrinsic Value is all-important and is the only logical way to evaluate the relative attractiveness of investments and businesses.

Warren Buffett