investorscraft@gmail.com

Intrinsic ValuePlaymaker Capital Inc. (PMKR.V)

Previous Close$0.73
Intrinsic Value
Upside potential
Previous Close
$0.73

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2022 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Playmaker Capital Inc. operates as a digital sports media enterprise positioned at the convergence of sports content, online betting, media distribution, and technology platforms. The company generates revenue primarily through advertising, content monetization, and affiliate marketing partnerships within the rapidly expanding sports betting ecosystem. Its core strategy involves acquiring and developing digital sports media brands that attract engaged audiences, creating valuable inventory for advertisers and betting operators seeking targeted reach. This focus on niche, high-traffic properties allows Playmaker to capitalize on the global growth of sports betting and digital media consumption. The company's market position is that of a specialized aggregator and operator within the consumer cyclical sector, specifically targeting the intersection where sports fans interact with betting-related content. By building a diversified portfolio of media assets across various geographic markets and sports verticals, Playmaker aims to establish a defensible position as a key content and customer acquisition channel for the gambling industry. This business model leverages the high customer acquisition costs prevalent in online betting, positioning Playmaker as a cost-effective marketing solution for operators while monetizing sports fan engagement through multiple revenue streams.

Revenue Profitability And Efficiency

For FY 2022, Playmaker Capital reported revenue of CAD 40.3 million while recording a net loss of CAD 7.7 million. The company's operating cash flow was negative CAD 2.5 million, indicating that operational expenditures exceeded cash generation during this growth phase. Capital expenditures of CAD 0.3 million were relatively modest compared to revenue, suggesting an asset-light operational model focused on digital media properties rather than significant physical infrastructure investments.

Earnings Power And Capital Efficiency

The company reported a diluted EPS of -CAD 0.0354, reflecting the current investment phase where growth initiatives are prioritized over immediate profitability. The negative operating cash flow and earnings metrics indicate that Playmaker is in an expansionary stage, deploying capital to scale its digital media portfolio and market position. The capital efficiency will be a key metric to monitor as the company works toward achieving sustainable profitability from its acquired and developed media assets.

Balance Sheet And Financial Health

Playmaker maintained CAD 8.9 million in cash and equivalents against total debt of CAD 26.0 million as of December 2022. This debt position, while substantial relative to the company's market capitalization of approximately CAD 167.7 million, likely reflects acquisition financing for strategic media property purchases. The balance sheet structure suggests a growth-oriented financial strategy with leverage employed to fund expansion in the competitive digital sports media landscape.

Growth Trends And Dividend Policy

The company maintains a zero dividend policy, consistent with its growth-stage status where capital is reinvested into business expansion rather than shareholder distributions. The revenue base of CAD 40.3 million represents the scaling phase of Playmaker's acquisition and integration strategy. Future growth trends will depend on the successful monetization of the media portfolio and the company's ability to capitalize on the expanding global sports betting market.

Valuation And Market Expectations

With a market capitalization of approximately CAD 167.7 million, the market appears to be valuing Playmaker Capital at a significant multiple to its FY 2022 revenue, reflecting expectations for future growth in the digital sports media and betting affiliate space. The beta of 0.919 suggests moderate volatility relative to the broader market, potentially indicating investor perception of the company's position within the evolving sports betting ecosystem.

Strategic Advantages And Outlook

Playmaker's strategic advantage lies in its focused approach to digital sports media aggregation at the intersection of content and betting. The outlook depends on the company's ability to effectively monetize its media properties while navigating regulatory environments across different jurisdictions. Success will hinge on scaling operations profitably and maintaining relevance as both sports media consumption and online betting markets continue to evolve digitally.

Sources

Company filingsMarket data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2023202420252026202720282029203020312032203320342035203620372038203920402041204220432044204520462047

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