Boat Rocker Media Inc.

TSX:BRMI Stock Report

Market Cap: CA$34.0m

Boat Rocker Media Valuation

Is BRMI undervalued compared to its fair value, analyst forecasts and its price relative to the market?

Valuation Score

3/6

Valuation Score 3/6

  • Below Fair Value

  • Significantly Below Fair Value

  • Price-To-Sales vs Peers

  • Price-To-Sales vs Industry

  • Price-To-Sales vs Fair Ratio

  • Analyst Forecast

Share Price vs Fair Value

What is the Fair Price of BRMI when looking at its future cash flows? For this estimate we use a Discounted Cash Flow model.

Below Fair Value: Insufficient data to calculate BRMI's fair value for valuation analysis.

Significantly Below Fair Value: Insufficient data to calculate BRMI's fair value for valuation analysis.

Key Valuation Metric

Which metric is best to use when looking at relative valuation for BRMI?

Key metric: As BRMI is unprofitable we use its Price-To-Sales Ratio for relative valuation analysis.

The above table shows the Price to Sales ratio for BRMI. This is calculated by dividing BRMI's market cap by their current revenue.
What is BRMI's PS Ratio?
PS Ratio0.2x
SalesCA$215.33m
Market CapCA$34.03m

Price to Sales Ratio vs Peers

How does BRMI's PS Ratio compare to its peers?

The above table shows the PS ratio for BRMI vs its peers. Here we also display the market cap and forecasted growth for additional consideration.
CompanyForward PSEstimated GrowthMarket Cap
Peer Average1.4x
OAM OverActive Media
1.5xn/aCA$31.4m
PRSN Personas Social
3.2xn/aCA$13.9m
TBRD Thunderbird Entertainment Group
0.5x12.9%CA$92.8m
ADSL ADSL Holdings
0.4xn/aCA$10.3m
BRMI Boat Rocker Media
0.2x3.8%CA$34.0m

Price-To-Sales vs Peers: BRMI is good value based on its Price-To-Sales Ratio (0.2x) compared to the peer average (1.4x).

Price to Sales Ratio vs Industry

How does BRMI's PS Ratio compare vs other companies in the CA Entertainment Industry?

4 CompaniesPrice / SalesEstimated GrowthMarket Cap
BBTV BBTV Holdings
0.02xn/aUS$5.90m
NTE Network Media Group
0.1xn/aUS$930.28k
SWRM Swarmio Media Holdings
0.1xn/aUS$400.55k
ICRS Icarus Capital
0.1xn/aUS$91.41k
No more companies available in this PS range
BRMI 0.2xIndustry Avg. 1.2xNo. of Companies4PS00.61.21.82.43+
4 CompaniesEstimated GrowthMarket Cap
No more companies

Price-To-Sales vs Industry: BRMI is good value based on its Price-To-Sales Ratio (0.2x) compared to the North American Entertainment industry average (1.2x).

Price to Sales Ratio vs Fair Ratio

What is BRMI's PS Ratio compared to its Fair PS Ratio? This is the expected PS Ratio taking into account the company's forecast earnings growth, profit margins and other risk factors.

BRMI PS Ratio vs Fair Ratio.
Fair Ratio
Current PS Ratio0.2x
Fair PS Ratio0.3x

Price-To-Sales vs Fair Ratio: BRMI is good value based on its Price-To-Sales Ratio (0.2x) compared to the estimated Fair Price-To-Sales Ratio (0.3x).

Analyst Price Targets

What is the analyst 12-month forecast and do we have any statistical confidence in the consensus price target?

The above table shows the analyst BRMI forecast and predictions for the stock price in 12 month’s time.
DateShare PriceAverage 1Y Price TargetDispersionHighLow1Y Actual priceAnalysts
CurrentCA$0.60
CA$1.27
+111.1%
26.1%CA$1.50CA$0.80n/a3
Dec ’25CA$0.66
CA$1.70
+157.6%
47.2%CA$3.00CA$0.80n/a4
Nov ’25CA$0.88
CA$2.06
+134.4%
36.7%CA$3.00CA$1.00n/a4
Oct ’25CA$0.93
CA$2.06
+121.8%
36.7%CA$3.00CA$1.00n/a4
Sep ’25CA$0.95
CA$2.06
+117.1%
36.7%CA$3.00CA$1.00n/a4
Aug ’25CA$0.89
CA$2.44
+173.9%
23.4%CA$3.00CA$1.75n/a4
Jul ’25CA$1.02
CA$2.29
+124.3%
31.2%CA$3.00CA$1.50n/a4
Jun ’25CA$0.84
CA$2.54
+202.1%
40.5%CA$4.00CA$1.50n/a4
May ’25CA$0.86
CA$2.63
+205.2%
36.6%CA$4.00CA$1.50n/a4
Apr ’25CA$1.00
CA$3.25
+225.0%
33.5%CA$5.00CA$2.00n/a4
Mar ’25CA$0.92
CA$3.56
+287.2%
24.5%CA$5.00CA$2.75n/a4
Feb ’25CA$1.05
CA$3.56
+239.3%
24.5%CA$5.00CA$2.75n/a4
Jan ’25CA$1.30
CA$3.56
+174.0%
24.5%CA$5.00CA$2.75n/a4
Dec ’24CA$1.46
CA$3.56
+144.0%
24.5%CA$5.00CA$2.75CA$0.664
Nov ’24CA$1.74
CA$4.69
+169.4%
8.7%CA$5.00CA$4.00CA$0.884
Oct ’24CA$1.75
CA$4.69
+167.9%
8.7%CA$5.00CA$4.00CA$0.934
Sep ’24CA$1.90
CA$4.69
+146.7%
8.7%CA$5.00CA$4.00CA$0.954
Aug ’24CA$1.83
CA$4.78
+160.9%
9.4%CA$5.10CA$4.00CA$0.894
Jul ’24CA$1.75
CA$4.78
+172.9%
9.4%CA$5.10CA$4.00CA$1.024
Jun ’24CA$1.96
CA$4.78
+143.6%
9.4%CA$5.10CA$4.00CA$0.844
May ’24CA$2.11
CA$4.78
+126.3%
9.4%CA$5.10CA$4.00CA$0.864
Apr ’24CA$2.24
CA$4.90
+118.8%
11.3%CA$5.50CA$4.00CA$1.004
Mar ’24CA$2.49
CA$5.60
+124.9%
4.2%CA$6.00CA$5.40CA$0.924
Feb ’24CA$2.72
CA$5.60
+105.9%
4.2%CA$6.00CA$5.40CA$1.054
Jan ’24CA$2.58
CA$5.60
+117.1%
4.2%CA$6.00CA$5.40CA$1.304
Dec ’23CA$2.70
CA$5.60
+107.4%
4.2%CA$6.00CA$5.40CA$1.464

Analyst Forecast: Target price is more than 20% higher than the current share price, but analysts are not within a statistically confident range of agreement.

Discover undervalued companies

7D

1Y

7D

1Y

7D

1Y

Company Analysis and Financial Data Status

DataLast Updated (UTC time)
Company Analysis2024/12/22 03:20
End of Day Share Price 2024/12/20 00:00
Earnings2024/09/30
Annual Earnings2023/12/31

Data Sources

The data used in our company analysis is from S&P Global Market Intelligence LLC. The following data is used in our analysis model to generate this report. Data is normalised which can introduce a delay from the source being available.

PackageDataTimeframeExample US Source *
Company Financials10 years
  • Income statement
  • Cash flow statement
  • Balance sheet
Analyst Consensus Estimates+3 years
  • Forecast financials
  • Analyst price targets
Market Prices30 years
  • Stock prices
  • Dividends, Splits and Actions
Ownership10 years
  • Top shareholders
  • Insider trading
Management10 years
  • Leadership team
  • Board of directors
Key Developments10 years
  • Company announcements

* example for US securities, for non-US equivalent regulatory forms and sources are used.

Unless specified all financial data is based on a yearly period but updated quarterly. This is known as Trailing Twelve Month (TTM) or Last Twelve Month (LTM) Data. Learn more here.

Analysis Model and Snowflake

Details of the analysis model used to generate this report is available on our Github page, we also have guides on how to use our reports and tutorials on Youtube.

Learn about the world class team who designed and built the Simply Wall St analysis model.

Industry and Sector Metrics

Our industry and section metrics are calculated every 6 hours by Simply Wall St, details of our process are available on .

Analyst Sources

Boat Rocker Media Inc. is covered by 5 analysts. 3 of those analysts submitted the estimates of revenue or earnings used as inputs to our report. Analysts submissions are updated throughout the day.

AnalystInstitution
Aravinda GalappatthigeCanaccord Genuity
David McFadgenCormark Securities Inc.
Drew McReynoldsRBC Capital Markets