investorscraft@gmail.com

Intrinsic Value of Bragg Gaming Group Inc. (BRAG)

Previous Close$4.73
Intrinsic Value
Upside potential
Previous Close
$4.73

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Bragg Gaming Group Inc. operates in the global iGaming and online gambling technology sector, providing a comprehensive suite of B2B solutions to operators and content developers. The company’s core revenue model is driven by licensing proprietary gaming content, platform services, and turnkey solutions, which enable clients to enhance player engagement and monetization. Bragg’s offerings include casino content aggregation, player account management, and advanced data analytics, positioning it as a key enabler for digital gaming operators seeking scalable and regulatory-compliant solutions. The company competes in a rapidly evolving market characterized by increasing demand for localized and regulated online gaming experiences. Bragg differentiates itself through its proprietary game development studio, exclusive content partnerships, and a modular technology stack that supports rapid deployment. Its market position is bolstered by a focus on regulated markets in Europe and North America, where it serves both established operators and emerging entrants. The company’s ability to deliver high-performance gaming solutions while navigating complex regulatory frameworks underscores its competitive edge in a fragmented industry.

Revenue Profitability And Efficiency

Bragg Gaming Group reported revenue of $102.0 million for the period, reflecting its ability to monetize its technology and content offerings. However, the company posted a net loss of $5.1 million, with diluted EPS of -$0.21, indicating ongoing challenges in achieving profitability. Operating cash flow was positive at $11.2 million, suggesting effective working capital management, while capital expenditures of $1.1 million were modest, aligning with its asset-light model.

Earnings Power And Capital Efficiency

The company’s operating cash flow of $11.2 million demonstrates its ability to generate cash from core operations, though net losses highlight inefficiencies in converting revenue to bottom-line profitability. Bragg’s capital expenditures are relatively low, reflecting a focus on scalable digital infrastructure rather than heavy physical investments. This approach supports capital efficiency but requires sustained revenue growth to achieve sustainable earnings power.

Balance Sheet And Financial Health

Bragg’s balance sheet shows $10.5 million in cash and equivalents against $10.3 million in total debt, indicating a neutral liquidity position. The modest debt level suggests manageable leverage, but the lack of a significant cash buffer may limit flexibility. Shareholders’ equity is likely under pressure given recurring net losses, necessitating careful financial management to maintain stability.

Growth Trends And Dividend Policy

Revenue growth trends will depend on Bragg’s ability to expand its client base and penetrate new regulated markets. The company does not pay dividends, reinvesting cash flow into growth initiatives. Future performance will hinge on scaling its content library and platform adoption, particularly in high-growth regions like North America, where regulatory tailwinds could drive demand.

Valuation And Market Expectations

The market appears to price Bragg as a growth story, with valuation metrics reflecting expectations for future profitability. The negative EPS and modest cash position suggest investor patience is required. Key catalysts include successful market expansion and improved monetization of its technology stack, which could re-rate the stock if execution improves.

Strategic Advantages And Outlook

Bragg’s strategic advantages lie in its proprietary content, regulatory expertise, and scalable platform. The outlook depends on its ability to capitalize on the global shift toward regulated online gaming. Near-term challenges include achieving profitability, but long-term potential remains if the company can leverage its technology to secure larger market share in key regions.

Sources

Company filings, CIK 0001867834

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount