What is the intrinsic value of BR.TO?

As of 2025-07-02, the Intrinsic Value of Big Rock Brewery Inc (BR.TO) is (12.32) CAD. This BR.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 1.09 CAD, the upside of Big Rock Brewery Inc is -1,230.10%.

The range of the Intrinsic Value is (73.40) - (7.13) CAD

Is BR.TO undervalued or overvalued?

Based on its market price of 1.09 CAD and our intrinsic valuation, Big Rock Brewery Inc (BR.TO) is overvalued by 1,230.10%.

Note: result may not be accurate due to the invalid valuation result of DCF model.

	Range	Selected	Upside
a
DCF (Growth 5y)	(73.40) - (7.13)	(12.32)	-1230.1%
DCF (Growth 10y)	(4.56) - (37.60)	(7.16)	-756.6%
DCF (EBITDA 5y)	(1.99) - (2.39)	(1,234.50)	-123450.0%
DCF (EBITDA 10y)	(1.85) - (1.90)	(1,234.50)	-123450.0%
Fair Value	-2.14 - -2.14	-2.14	-296.25%
P/E	(3.11) - (5.36)	(3.85)	-453.2%
EV/EBITDA	(0.69) - (0.73)	(0.73)	-166.9%
EPV	(2.49) - (2.98)	(2.74)	-351.1%
DDM - Stable	(7.28) - (87.56)	(47.42)	-4450.8%
DDM - Multi	(5.69) - (53.98)	(10.36)	-1050.0%