Boat Rocker Media Inc
TSX:BRMI
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
Johnson & Johnson
NYSE:JNJ
|
US |
|
Berkshire Hathaway Inc
NYSE:BRK.A
|
US |
|
Bank of America Corp
NYSE:BAC
|
US |
|
Mastercard Inc
NYSE:MA
|
US |
|
UnitedHealth Group Inc
NYSE:UNH
|
US |
|
Exxon Mobil Corp
NYSE:XOM
|
US |
|
Pfizer Inc
NYSE:PFE
|
US |
|
Nike Inc
NYSE:NKE
|
US |
|
Visa Inc
NYSE:V
|
US |
|
Alibaba Group Holding Ltd
NYSE:BABA
|
CN |
|
JPMorgan Chase & Co
NYSE:JPM
|
US |
|
Coca-Cola Co
NYSE:KO
|
US |
|
Verizon Communications Inc
NYSE:VZ
|
US |
|
Chevron Corp
NYSE:CVX
|
US |
|
Walt Disney Co
NYSE:DIS
|
US |
|
PayPal Holdings Inc
NASDAQ:PYPL
|
US |
EV/IC
Enterprise Value to Invested Capital (EV/IC) ratio compares a company`s total enterprise value to the capital invested in its business. It shows how efficiently the company`s market value reflects the funds used to generate returns.
Enterprise Value to Invested Capital (EV/IC) ratio compares a company`s total enterprise value to the capital invested in its business. It shows how efficiently the company`s market value reflects the funds used to generate returns.
Valuation Scenarios
If EV/IC returns to its 3-Year Average (0.2), the stock would be worth CA$0.74 (17% downside from current price).
| Scenario | EV/IC Value | Implied Price | Upside/Downside |
|---|---|---|---|
| Current Multiple | 0.2 | CA$0.89 |
0%
|
| 3-Year Average | 0.2 | CA$0.74 |
-17%
|
| 5-Year Average | 0.2 | CA$0.88 |
-1%
|
| Industry Average | 1.2 | CA$4.26 |
+379%
|
| Country Average | 1.7 | CA$6 |
+574%
|
Forward EV/IC
Today’s price vs future invested capital
Peer Comparison
| Market Cap | EV/IC | P/E | ||||
|---|---|---|---|---|---|---|
| CA |
|
Boat Rocker Media Inc
TSX:BRMI
|
50.6m CAD | 0.2 | -0.3 | |
| US |
|
Netflix Inc
NASDAQ:NFLX
|
387.9B USD | 8.9 | 29 | |
| US |
|
Walt Disney Co
NYSE:DIS
|
182.6B USD | 1.2 | 14.9 | |
| LU |
|
Spotify Technology SA
NYSE:SPOT
|
91.3B USD | 22.2 | 28.8 | |
| US |
|
Warner Bros Discovery Inc
NASDAQ:WBD
|
67.1B USD | 1 | 92.3 | |
| NL |
|
Universal Music Group NV
AEX:UMG
|
35.5B EUR | 3.5 | 23.2 | |
| US |
|
Live Nation Entertainment Inc
NYSE:LYV
|
36.1B USD | 2.7 | -653.8 | |
| US |
|
TKO Group Holdings Inc
NYSE:TKO
|
35.6B USD | 2.7 | 155.7 | |
| FR |
|
Bollore SE
PAR:BOL
|
14.8B EUR | 0.5 | 42.4 | |
| US |
|
Roku Inc
NASDAQ:ROKU
|
16.7B USD | 8.7 | 188.9 | |
| US |
|
Warner Music Group Corp
NASDAQ:WMG
|
14.6B USD | 2 | 48.7 |
Market Distribution
| Min | 0 |
| 30th Percentile | 1 |
| Median | 1.7 |
| 70th Percentile | 3.7 |
| Max | 95 179.6 |
Other Multiples
Boat Rocker Media Inc
Glance View
Boat Rocker Media, Inc. operates as a global entertainment company, which creates, produces, and distributes content and brands for all platforms. The company is headquartered in Toronto, Ontario and currently employs 850 full-time employees. The company went IPO on 2021-03-03. The firm creates and produces television and film content across genres, distributes content worldwide and represents on-screen talent and celebrities. Its segments include Television, Kids and Family, and Representation. Television includes live action scripted and unscripted content production and owned intellectual property distribution. Kids and Family includes kids and family live action scripted and unscripted content, all animated content, owned intellectual property distribution, and brand and merchandising. Representations includes brand and management services to talent and intellectual property representation and distribution services to third-party intellectual property owners. The Company, independently and in partnership with creators, writers, producers and global buyers, creates and develops the underlying creative materials, based on existing and original intellectual property.
