investorscraft@gmail.com

Intrinsic Value of Bragg Gaming Group Inc. (BRAG.TO)

Previous Close$6.48
Intrinsic Value
Upside potential
Previous Close
$6.48

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. is a B2B technology and content provider in the global online gaming industry, specializing in turnkey solutions for iGaming operators. The company offers a diverse portfolio of proprietary and third-party gaming content, including slots, table games, live dealer experiences, and virtual sports, delivered through an integrated platform. Its managed operational and marketing services enhance customer engagement and retention, positioning Bragg as a comprehensive partner for operators seeking scalable, regulatory-compliant solutions. Operating in the competitive electronic gaming and multimedia sector, Bragg differentiates itself through strategic content distribution partnerships and a focus on localized, high-performing gaming experiences. The company’s ability to aggregate and distribute exclusive third-party content strengthens its market position, particularly in regulated markets where demand for unique and compliant gaming offerings is high. With headquarters in Toronto, Bragg leverages its North American roots while expanding its footprint in Europe and other emerging iGaming regions, capitalizing on the shift toward digital gaming platforms.

Revenue Profitability And Efficiency

Bragg reported revenue of CAD 102.0 million for the period, reflecting its steady demand for gaming solutions. However, the company posted a net loss of CAD 5.1 million, with diluted EPS of -CAD 0.21, indicating ongoing challenges in achieving profitability. Operating cash flow of CAD 11.2 million suggests reasonable liquidity generation, while capital expenditures of CAD 1.1 million highlight a disciplined approach to investment.

Earnings Power And Capital Efficiency

The company’s negative net income and EPS underscore inefficiencies in converting revenue to bottom-line results. However, its positive operating cash flow demonstrates an ability to fund operations internally. Bragg’s capital-light model, evidenced by modest capex, allows for flexibility in scaling content distribution without heavy infrastructure investments.

Balance Sheet And Financial Health

Bragg maintains a conservative balance sheet with CAD 10.5 million in cash and equivalents, providing a liquidity buffer against its CAD 10.3 million total debt. The near parity between cash and debt suggests manageable leverage, though the lack of profitability raises questions about long-term solvency if losses persist.

Growth Trends And Dividend Policy

Revenue growth will hinge on expanding its content library and penetrating new regulated markets. The company does not pay dividends, reinvesting cash flow into growth initiatives. Its beta of 0.345 indicates lower volatility relative to the market, appealing to risk-averse investors betting on iGaming’s secular growth.

Valuation And Market Expectations

With a market cap of CAD 149.7 million, Bragg trades at approximately 1.5x revenue, reflecting modest expectations given its unprofitability. Investors likely await clearer signs of margin improvement or strategic breakthroughs in key markets to justify higher multiples.

Strategic Advantages And Outlook

Bragg’s partnerships and proprietary platform provide a competitive edge in content aggregation and distribution. The global iGaming market’s expansion presents opportunities, but execution risks remain. Success depends on scaling profitably, navigating regulatory complexities, and differentiating its offerings in a crowded space.

Sources

Company filings, market data

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