WildBrain Ltd
TSX:WILD
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/EBITDA
Enterprise Value to EBITDA (EV/EBITDA) ratio compares a company`s total enterprise value to its earnings before interest, taxes, depreciation, and amortization. It shows how much investors are paying for each dollar of the company`s earnings, including both equity and debt.
Enterprise Value to EBITDA (EV/EBITDA) ratio compares a company`s total enterprise value to its earnings before interest, taxes, depreciation, and amortization. It shows how much investors are paying for each dollar of the company`s earnings, including both equity and debt.
Valuation Scenarios
If EV/EBITDA returns to its 3-Year Average (9.7), the stock would be worth CA$1.02 (19% downside from current price).
| Scenario | EV/EBITDA Value | Implied Price | Upside/Downside |
|---|---|---|---|
| Current Multiple | 11.9 | CA$1.25 |
0%
|
| 3-Year Average | 9.7 | CA$1.02 |
-19%
|
| 5-Year Average | 10.5 | CA$1.1 |
-12%
|
| Industry Average | 10 | CA$1.05 |
-16%
|
| Country Average | 10.2 | CA$1.07 |
-14%
|
Forward EV/EBITDA
Today’s price vs future ebitda
| Today's Enterprise Value | EBITDA | Forward EV/EBITDA | ||
|---|---|---|---|---|
|
CA$812.1m
|
/ |
Jan 2026
CA$66.7m
|
= |
|
|
CA$812.1m
|
/ |
Jun 2026
CA$28.6m
|
= |
|
|
CA$812.1m
|
/ |
Jun 2027
CA$36.4m
|
= |
|
|
CA$812.1m
|
/ |
Jun 2028
CA$45.9m
|
= |
|
Forward EV/EBITDA shows whether today’s EV/EBITDA still looks high or low once future ebitda are taken into account.
Peer Comparison
| Market Cap | EV/EBITDA | P/E | ||||
|---|---|---|---|---|---|---|
| CA |
|
WildBrain Ltd
TSX:WILD
|
267.1m CAD | 11.9 | -7.2 | |
| US |
|
Netflix Inc
NASDAQ:NFLX
|
394.5B USD | 13.3 | 35.9 | |
| US |
|
Walt Disney Co
NYSE:DIS
|
166.6B USD | 10.3 | 13.6 | |
| LU |
|
Spotify Technology SA
NYSE:SPOT
|
97.3B USD | 32.1 | 37.3 | |
| US |
|
Warner Bros Discovery Inc
NASDAQ:WBD
|
67.1B USD | 5 | 92.5 | |
| US |
|
TKO Group Holdings Inc
NYSE:TKO
|
36.7B USD | 26 | 160.4 | |
| US |
|
Live Nation Entertainment Inc
NYSE:LYV
|
34.3B USD | 18.5 | -622.1 | |
| NL |
|
Universal Music Group NV
AEX:UMG
|
28.6B EUR | 15.3 | 18.6 | |
| FR |
|
Bollore SE
PAR:BOL
|
13.5B EUR | -40.5 | 38.7 | |
| CN |
|
Tencent Music Entertainment Group
NYSE:TME
|
14.5B USD | 8.5 | 9.1 | |
| US |
|
Endeavor Group Holdings Inc
NYSE:EDR
|
13.8B USD | 34.6 | -17.6 |
Market Distribution
| Min | 0 |
| 30th Percentile | 7 |
| Median | 10.2 |
| 70th Percentile | 14.5 |
| Max | 13 731.1 |
Other Multiples
WildBrain Ltd
Glance View
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.
