As of 2025-04-22, the Intrinsic Value of Bragg Gaming Group Inc (BRAG.TO) is 2.76 CAD. This BRAG.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 5.16 CAD, the upside of Bragg Gaming Group Inc is -46.50%.
The range of the Intrinsic Value is 1.46 - 13.39 CAD
Based on its market price of 5.16 CAD and our intrinsic valuation, Bragg Gaming Group Inc (BRAG.TO) is overvalued by 46.50%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 1.46 - 13.39 | 2.76 | -46.5% |
| DCF (Growth 10y) | 13.80 - 115.10 | 24.89 | 382.4% |
| DCF (EBITDA 5y) | 5.67 - 16.24 | 6.63 | 28.5% |
| DCF (EBITDA 10y) | 10.58 - 28.24 | 12.53 | 142.8% |
| Fair Value | -2.32 - -2.32 | -2.32 | -144.99% |
| P/E | (0.74) - (1.11) | (0.92) | -117.9% |
| EV/EBITDA | 4.50 - 12.12 | 5.16 | 0.0% |
| EPV | 9.04 - 11.87 | 10.45 | 102.6% |
| DDM - Stable | (4.82) - (41.32) | (23.07) | -547.1% |
| DDM - Multi | 3.06 - 20.62 | 5.35 | 3.7% |
| Market Cap (mil) | 129.21 |
| Beta | 1.45 |
| Outstanding shares (mil) | 25.04 |
| Enterprise Value (mil) | 128.90 |
| Market risk premium | 5.10% |
| Cost of Equity | 6.71% |
| Cost of Debt | 5.00% |
| WACC | 6.39% |