TO · BRMI.TO
Boat Rocker Media Inc.
- Sector
- Communication Services · Entertainment
- Headquarters
- Toronto, ON M5A 1K6
- Website
- boatrocker.com
Price · as of 2024-12-31
$8.90
Market cap 506.21M
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $27.90 | +213.48% |
| Intrinsic Value(DCF) | $0.63 | -92.92% |
| Graham-Dodd Method(GD) | $1.86 | -79.11% |
| Graham Formula(GF) | $17.52 | +96.89% |
Valuation history
Annual price (USD per share) overlaid with each model's fair value. Y-axis is log scale.
| Year | Price | AI | DCF | Graham-Dodd | Graham Formula |
|---|---|---|---|---|---|
| 2010 | |||||
| 2011 | |||||
| 2012 | |||||
| 2013 | |||||
| 2014 | |||||
| 2015 | |||||
| 2016 | |||||
| 2017 | |||||
| 2018 | |||||
| 2019 | $0.00 | $0.00 | |||
| 2020 | $0.00 | $0.00 | |||
| 2021 | $4.69 | $41.17 | $434,892.46 | $1.63 | $0.00 |
| 2022 | $2.36 | $21.29 | $3.01 | $2.55 | $0.00 |
| 2023 | $0.91 | $99.84 | $1,109.81 | $0.00 | $0.00 |
| 2024 | $0.73 | $27.90 | $1.03 | $1.86 | $17.52 |
AI valuation
Our deep-learning model estimates Boat Rocker Media Inc.'s (BRMI.TO) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $27.90
- Current price
- $8.90
- AI upside
- +213.48%
Methodology and confidence bands appear in the dedicated valuation theory section. The AI score is an estimate, not a recommendation.
Intrinsic value (DCF)
Open DCF calculatorThree textbook valuation models, recomputed daily from the latest financial statements. The DCF uses our Chepakovich model. Graham-Dodd and Graham Formula are conservative reference points.
DCF
$0.63
-92.92% upside
Graham-Dodd
$1.86
-79.11% upside
Graham Formula
$17.52
+96.89% upside
About Boat Rocker Media Inc.
Boat Rocker Media Inc., an entertainment company, creates, produces, and distributes television and film content in Canada, the United States, and internationally. The company operates through three segments: Television, Kids and Family, and Representation. The Television segment engages in the creation and distribution of scripted and unscripted content production, and owned IP distribution activities under the Boat Rocker Studios, Scripted, Proper Productions, Insight Productions, and Matador Content brands. The Kids and Family segment is involved in the kids and family live action scripted and unscripted content, animated content, owned IP distribution, and brand and merchandising operations. The Representation segment provides brand and management services to talent and IP representation and distribution services to third-party IP owners. It also engages in talent management activities. The company was formerly known as Temple Street Productions Incorporated and changed its name to Boat Rocker Media Inc. in April 2016. Boat Rocker Media Inc. was incorporated in 2003 and is headquartered in Toronto, Canada. Boat Rocker Media Inc. is a subsidiary of Fairfax Financial Holdings Limited.
- CEO
- John Young
- Employees
- 683
- Beta
- 0.13
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($0.63 ÷ $8.90) − 1 = -92.92% (DCF, example).