investorscraft@gmail.com

Intrinsic ValueWildBrain Ltd. (WILD.TO)

Previous Close$1.45
Intrinsic Value
Upside potential
Previous Close
$1.45

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2025 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

WildBrain Ltd. operates as a global leader in children’s and family entertainment, specializing in the development, production, and distribution of animated and live-action content. The company generates revenue through two primary segments: its Content Business, which includes licensing proprietary and third-party titles to broadcasters and streaming platforms, and its Canadian Television Broadcasting segment, which operates family-focused channels like Family Channel and Family Jr. WildBrain’s extensive library includes iconic brands such as Peanuts, Strawberry Shortcake, and Teletubbies, which it monetizes through licensing, merchandising, and digital distribution. The firm has strategically positioned itself in the growing digital content market, leveraging YouTube channels and streaming services to reach global audiences. Its dual revenue streams—content licensing and broadcasting—provide diversification, though reliance on third-party platforms introduces competitive risks. WildBrain’s market position is strengthened by its deep catalog of evergreen IP, but it faces challenges from shifting viewer preferences and fragmentation in the media landscape.

Revenue Profitability And Efficiency

WildBrain reported revenue of CAD 461.8 million for FY 2024, reflecting its ability to monetize its content library and broadcasting operations. However, the company posted a net loss of CAD 106 million, with diluted EPS of -CAD 0.51, indicating profitability challenges. Operating cash flow was positive at CAD 73.6 million, suggesting core operations remain cash-generative despite net losses. Capital expenditures were minimal at CAD -0.6 million, highlighting a capital-light model focused on content licensing rather than heavy infrastructure investment.

Earnings Power And Capital Efficiency

The company’s negative net income and EPS underscore ongoing earnings pressure, likely due to content production costs and competitive licensing dynamics. WildBrain’s operating cash flow demonstrates an ability to convert revenue into cash, but its high total debt of CAD 607.6 million raises concerns about long-term capital efficiency. The lack of dividend payments aligns with its focus on reinvesting cash flows into content and debt management.

Balance Sheet And Financial Health

WildBrain’s balance sheet shows CAD 49.7 million in cash and equivalents against total debt of CAD 607.6 million, indicating a leveraged position. The debt burden may constrain financial flexibility, though the company’s asset-light model and recurring licensing revenue provide some stability. Investors should monitor debt servicing capabilities, especially given the cyclical nature of content demand.

Growth Trends And Dividend Policy

WildBrain’s growth hinges on expanding its digital presence and monetizing its IP library, but recent net losses suggest challenges. The company does not pay dividends, prioritizing debt reduction and content investment. Future trends will depend on its ability to secure high-value licensing deals and adapt to digital consumption shifts.

Valuation And Market Expectations

With a market cap of CAD 428.9 million and a beta of 0.149, WildBrain is viewed as a low-volatility stock relative to the market. The negative earnings and high debt load likely weigh on valuation multiples. Investors appear to discount its potential until profitability improves or debt is reduced.

Strategic Advantages And Outlook

WildBrain’s key strengths include its extensive content library and dual revenue streams, but profitability remains a hurdle. The outlook depends on successful digital expansion, cost management, and debt reduction. Strategic partnerships or IP monetization breakthroughs could unlock value, but execution risks persist in a competitive industry.

Sources

Company filings, market data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2026202720282029203020312032203320342035203620372038203920402041204220432044204520462047204820492050

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