BRAGG GAMING GROUP INC. |
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 8.28 CAD | +0.85% |
|
-1.90% | +22.12% |
| Apr. 26 | Bragg Gaming Announcing US$7 Million Secured Note Financing | MT |
| Apr. 26 | Bragg Gaming Brief: Announcing US$7 Million Secured Note Financing | MT |
Valuation
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 13.44 | 120.4 | 89.21 | 76.44 | 105.4 | 131.6 | - | - |
| Enterprise Value (EV) 1 | 36.49 | 105.8 | 73.21 | 65.15 | 105.4 | 121.8 | 113.6 | 105.3 |
| P/E ratio | -1.05 x | -5.41 x | -11.5 x | -22.6 x | -27.3 x | -56.7 x | 93.8 x | 32.4 x |
| Yield | - | - | - | - | - | - | - | - |
| Capitalization / Revenue | 0.5 x | 2.59 x | 1.53 x | 0.9 x | 1.13 x | 1.26 x | 1.14 x | 1.15 x |
| EV / Revenue | 1.37 x | 2.28 x | 1.26 x | 0.77 x | 1.13 x | 1.17 x | 0.98 x | 0.92 x |
| EV / EBITDA | 30.3 x | 28.3 x | 10.2 x | 5.4 x | 6.92 x | 7.5 x | 5.8 x | 5.14 x |
| EV / FCF | - | 25.1 x | -22.1 x | - | - | 21.2 x | 16.1 x | 12.9 x |
| FCF Yield | - | 3.99% | -4.52% | - | - | 4.72% | 6.23% | 7.77% |
| Price to Book | - | - | - | - | - | 1.73 x | - | - |
| Nbr of stocks (in thousands) | 7,986 | 13,083 | 19,956 | 21,108 | 22,733 | 23,220 | - | - |
| Reference price 2 | 1.683 | 9.204 | 4.470 | 3.621 | 4.638 | 5.666 | 5.666 | 5.666 |
| Announcement Date | 5/14/20 | 3/25/21 | 3/10/22 | 3/21/23 | 3/26/24 | - | - | - |
1EUR in Million2EUR
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 26.66 | 46.42 | 58.32 | 84.73 | 93.52 | 104.5 | 115.5 | 114.8 |
| EBITDA 1 | 1.202 | 3.735 | 7.198 | 12.06 | 15.24 | 16.24 | 19.6 | 20.51 |
| EBIT 1 | -2.734 | -2.639 | -6.6 | -1.682 | -0.777 | 0.35 | 3.65 | - |
| Operating Margin | -10.26% | -5.68% | -11.32% | -1.99% | -0.83% | 0.33% | 3.16% | - |
| Earnings before Tax (EBT) 1 | -9.835 | -13.28 | -6.686 | -1.926 | -2.926 | 3.047 | 8.532 | - |
| Net income 1 | -11.95 | -14.57 | -7.512 | -3.484 | -3.836 | -3.414 | 0.9988 | 4.617 |
| Net margin | -44.82% | -31.38% | -12.88% | -4.11% | -4.1% | -3.27% | 0.86% | 4.02% |
| EPS 2 | -1.600 | -1.700 | -0.3900 | -0.1600 | -0.1700 | -0.1000 | 0.0604 | 0.1750 |
| Free Cash Flow 1 | - | 4.22 | -3.307 | - | - | 5.742 | 7.075 | 8.181 |
| FCF margin | - | 9.09% | -5.67% | - | - | 5.49% | 6.13% | 7.13% |
| FCF Conversion (EBITDA) | - | 112.99% | - | - | - | 35.37% | 36.09% | 39.89% |
| FCF Conversion (Net income) | - | - | - | - | - | - | 708.35% | 177.19% |
| Dividend per Share | - | - | - | - | - | - | - | - |
| Announcement Date | 5/14/20 | 3/25/21 | 3/10/22 | 3/21/23 | 3/26/24 | - | - | - |
1EUR in Million2EUR
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: December | 2021 Q3 | 2021 Q4 | 2022 Q1 | 2022 Q2 | 2022 Q3 | 2022 Q4 | 2023 Q1 | 2023 Q2 | 2023 Q3 | 2023 Q4 | 2024 Q1 | 2024 Q2 | 2024 Q3 | 2024 Q4 | 2025 Q1 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 12.87 | 15.76 | 19.36 | 20.79 | 20.9 | 23.7 | 22.86 | 24.73 | 22.57 | 23.36 | 23.18 | 26.06 | 26.48 | 28.35 | 25.97 |
| EBITDA 1 | 1.418 | 1.538 | 2.955 | 3.096 | 2.237 | 3.7 | 3.894 | 4.742 | 3.814 | 2.786 | 3.125 | 4.12 | 4.155 | 4.812 | 4.367 |
| EBIT 1 | -2.312 | -1.952 | -0.265 | 0.283 | -1.638 | -0.062 | 0.52 | 1.271 | -2.137 | -0.431 | -0.7 | 0.55 | 0.05 | 0.5 | - |
| Operating Margin | -17.96% | -12.39% | -1.37% | 1.36% | -7.84% | -0.26% | 2.27% | 5.14% | -9.47% | -1.85% | -3.02% | 2.11% | 0.19% | 1.76% | - |
| Earnings before Tax (EBT) | -2.316 | -1.954 | -0.295 | 0.665 | -1.884 | -0.412 | -0.076 | 0.903 | -2.587 | -1.166 | - | - | - | - | - |
| Net income 1 | -2.477 | -1.63 | -0.72 | 0.09 | -1.998 | -0.9 | -0.476 | 0.377 | -2.951 | -0.786 | -1.55 | -0.25 | -0.75 | -0.45 | - |
| Net margin | -19.24% | -10.34% | -3.72% | 0.43% | -9.56% | -3.8% | -2.08% | 1.52% | -13.07% | -3.37% | -6.69% | -0.96% | -2.83% | -1.59% | - |
| EPS 2 | -0.1200 | -0.0800 | -0.0400 | - | -0.0900 | -0.0300 | -0.0200 | 0.0200 | -0.1300 | -0.0300 | -0.0550 | -0.0150 | -0.0200 | -0.0100 | 0.0200 |
| Dividend per Share | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Announcement Date | 11/8/21 | 3/10/22 | 5/11/22 | 8/9/22 | 11/10/22 | 3/21/23 | 5/10/23 | 8/10/23 | 11/9/23 | 3/26/24 | - | - | - | - | - |
1EUR in Million2EUR
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Net Debt 1 | 23.1 | - | - | - | - | - | - | - |
| Net Cash position 1 | - | 14.6 | 16 | 11.3 | - | 9.78 | 17.9 | 26.2 |
| Leverage (Debt/EBITDA) | 19.17 x | - | - | - | - | - | - | - |
| Free Cash Flow 1 | - | 4.22 | -3.31 | - | - | 5.74 | 7.07 | 8.18 |
| ROE (net income / shareholders' equity) | - | - | - | - | - | - | - | - |
| ROA (Net income/ Total Assets) | - | - | - | - | - | - | - | - |
| Assets 1 | - | - | - | - | - | - | - | - |
| Book Value Per Share 2 | - | - | - | - | - | 3.270 | - | - |
| Cash Flow per Share | - | - | - | - | - | - | - | - |
| Capex 1 | 1.66 | 2.51 | 3.27 | - | - | 11.9 | 12.5 | 10.4 |
| Capex / Sales | 6.22% | 5.4% | 5.6% | - | - | 11.42% | 10.83% | 9.03% |
| Announcement Date | 5/14/20 | 3/25/21 | 3/10/22 | 3/21/23 | 3/26/24 | - | - | - |
1EUR in Million2EUR
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
Trading Rating
Investor Rating
ESG Refinitiv
Sell
Buy
Mean consensus
BUY
Number of Analysts
8
Last Close Price
5.666
EUR
Average target price
7.904
EUR
Spread / Average Target
+39.50%
EPS Revisions
| 1st Jan change | Capi. | |
|---|---|---|
| +22.12% | 140M | |
| +18.66% | 414B | |
| +15.27% | 242B | |
| +12.15% | 144B | |
| +20.63% | 104B | |
| +17.19% | 83.87B | |
| +54.11% | 57.64B | |
| +33.59% | 53.37B | |
| +6.02% | 37.83B | |
| +15.88% | 34.11B |
- Stock Market
- Equities
- BRAG Stock
- Financials Bragg Gaming Group Inc.
