Discounted Cash Flow Calculation for DB:L7BB using 2 Stage Free Cash Flow to Equity Model
The calculations below outline how an intrinsic value for
Liquid Media Group
is arrived at by discounting future cash flows to their present value using the 2 stage method.
We try to start with analysts estimates of free cash flow, however if these are not available we use the most recent financial results. In the 1st stage we continue to grow the free cash flow over a 10 year period, with the growth rate trending towards the perpetual growth rate used in the 2nd stage. The 2nd stage assumes the company grows at a stable rate into perpetuity.
DB:L7BB DCF 1st Stage: Next 10 year cash flow forecast
The current share price of
Liquid Media Group
is above its future cash flow value.
Often investors are willing to pay a
for a company that has a high dividend or the potential for future growth.
PRICE RELATIVE TO MARKET
We can also value a company based on what the stock market is willing to pay for
it. This is similar to the price of fruit (e.g. Mangoes or Avocados) increasing
when they are out of season, or how much your home is worth.
The amount the stock market is willing to pay for
Liquid Media Group's
is considered below, and whether this is a fair price.
Price based on past earnings
Liquid Media Group's earnings available for a low price, and how does
this compare to other companies in the same industry?
In this section we usually present revenue and earnings growth projections based on the consensus estimates of professional analysts to help investors understand the company’s ability to generate profit. But as Liquid Media Group has not provided enough past data and has no analyst forecast, its future earnings cannot be reliably calculated by extrapolating past data or using analyst predictions.
This is quite a rare situation as 97% of companies covered by Simply Wall St do have past financial data. You can see them here.
Show me the analysis anyway
The future performance of a company is measured in the same way as past
performance, by looking at estimated
and how much profit it is expected to make.
Future estimates come from
professional analysts. Just like forecasting the weather, they don’t always get
Expected Entertainment industry annual growth in earnings.
Earnings growth vs Low Risk Savings
Liquid Media Group
expected to grow at an
Unable to compare Liquid Media Group's earnings growth to the low risk savings rate as no estimate data is available.
Growth vs Market Checks
Unable to compare Liquid Media Group's earnings growth to the Germany market average as no estimate data is available.
Unable to compare Liquid Media Group's revenue growth to the Germany market average as no estimate data is available.
Unable to determine if Liquid Media Group is high growth as no earnings estimate data is available.
Unable to determine if Liquid Media Group is high growth as no revenue estimate data is available.
Past and Future Earnings per Share
The accuracy of the analysts who estimate the future performance data can
be gauged below. We look back 3 years and see if they were any good at
predicting what actually occurred. We also show the highest and lowest estimates
looking forward to see if there is a wide range.
Liquid Media Group's performance over the past 5 years by checking for:
Has earnings increased in past 5 years? (1 check)
Has the earnings growth in the last year exceeded that of the
industry? (1 check)
Is the recent earnings growth over the last year higher than the average annual growth over the
past 5 years? (1 check)
Is the Return on Equity (ROE) higher than 20%? (1 check)
Is the Return on Assets (ROA) above industry average? (1 check)
Has the Return on Capital Employed (ROCE) increased from 3 years ago? (1 check)
The above checks will fail if the company has reported a loss in the most recent
earnings report. Some checks require at least 3 or 5 years worth of data.
Liquid Media Group
has a total score of
0/6, see the detailed checks below.
Note: We use GAAP Net Income excluding extraordinary items in all our calculations.
A company's financial position is much like your own financial position,
it includes everything you own
The boxes below represent the relative size of what makes up
Liquid Media Group's finances.
The net worth of a company is the difference between its assets and liabilities.
Liquid Media Group is able to meet its short term (1 year) commitments with its holdings of cash and other short term assets.
Liquid Media Group's cash and other short term assets cover its long term commitments.
This treemap shows a more detailed breakdown of
Liquid Media Group's finances. If any of them are yellow this
indicates they may be out of proportion and red means they relate to one of the
Liabilities and shares
The 'shares' portion represents any funds contributed by the owners (shareholders) and any profits.
Low level of unsold assets.
Debt is covered by short term assets, assets are 5.9x debt.
Nearly all companies have debt. Debt in itself isn’t
however if the debt is too high, or the company can’t afford to pay the interest
on its debts this may have impacts in the future.
The graphic below shows equity (available funds) and debt, we ideally want to
see the red area (debt) decreasing.
If there is any debt we look at the companies capability to repay it, and
whether the level has increased over the past 5 years.
Management is one of the most important areas of a company. We look at
unreasonable CEO compensation, how long the team and board of directors have
been around for and insider trading.
Mr. Jesse Sutton has been the Chief Technology Officer of Leading Brands, Inc. since March 2018. Mr. Sutton served as the Chief Executive Officer of Majesco Entertainment Co. (formerly, ConnectivCorp.) from December 2007 to July 27, 2015. Mr. Sutton served as the President of ConnectivCorp since December 5, 2003 and served as its Principal Executive Officer until August 24, 2004. Mr. Sutton served as an Interim Chief Executive Officer of Majesco Entertainment Co. since August 23, 2006 and previously served as its Chief Executive Officer and President from December 5, 2003 to August 24, 2004. Mr. Sutton served as the President of MSI, a wholly-owned subsidiary of Majesco Holdings Inc. since 1997. From 1998 to 2001, he served as the President of Majesco Biologicals, Inc. Mr. Sutton serves as the Chairman of GMS Entertainment Limited. He serves as a Member of Board of Advisors at GeoIQ, Inc. He served as a Director of Majesco Entertainment Co., from August 23, 2006 to December 17, 2014 and also a Director from December 5, 2003 to February 6, 2006. Mr. Sutton served as a Director of Majesco Holdings Inc. from December 05, 2003 to February 6, 2006.
Insufficient data for Jesse to compare compensation growth.
Insufficient data for Jesse to establish whether their remuneration is reasonable compared to companies of similar size in Germany.
CFO & Director
Chief Executive Officer of Majesco
Board of Directors Tenure
Average tenure of the
Liquid Media Group
board of directors in years:
The average tenure for the Liquid Media Group board of directors is less than 3 years, this suggests a new board.
Liquid Media Group Ltd. operates as a media and entertainment company. It produces content for various platforms, including film, TV, gaming, and VR through its network of shared services. The company connects production companies via StratusCore cloud workplace technology into a vertically integrated studio, producing content for various platforms. It has a licensing agreement with StratusCore Inc. to leverage proprietary StratusCore Virtual Studio technology. Liquid Media Group Ltd. is headquartered in Vancouver, Canada.
Simply Wall Street Pty Ltd (ACN 600 056 611), is a Corporate Authorised Representative (Authorised Representative Number: 467183) of Sanlam Private Wealth Pty Ltd (AFSL No. 337927). Any advice contained in this website is general advice only and has been prepared without considering your objectives, financial situation or needs. You should not rely on any advice and/or information contained in this website and before making any investment decision we recommend that you consider whether it is appropriate for your situation and seek appropriate financial, taxation and legal advice. Please read our Financial Services Guide before deciding whether to obtain financial services from us.