As of 2025-07-03, the Intrinsic Value of Bravada International Ltd (BRAV) is 0.11 USD. This BRAV valuation is based on the model Discounted Cash Flows (EBITDA Exit 5Y). With the current market price of 0.00 USD, the upside of Bravada International Ltd is 110,298.60%.
The range of the Intrinsic Value is 0.08 - 0.21 USD
Based on its market price of 0.00 USD and our intrinsic valuation, Bravada International Ltd (BRAV) is undervalued by 110,298.60%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (7.79) - (0.88) | (1.48) | -1480058.0% |
| DCF (Growth 10y) | (0.30) - (1.32) | (0.39) | -392885.0% |
| DCF (EBITDA 5y) | 0.08 - 0.21 | 0.11 | 110298.6% |
| DCF (EBITDA 10y) | 0.11 - 0.27 | 0.15 | 148258.1% |
| Fair Value | -0.02 - -0.02 | -0.02 | -23,961.60% |
| P/E | (0.04) - (0.04) | (0.04) | -40306.8% |
| EV/EBITDA | 0.06 - 0.15 | 0.09 | 89198.2% |
| EPV | (0.35) - (0.41) | (0.38) | -380138.5% |
| DDM - Stable | (0.07) - (0.34) | (0.21) | -207234.5% |
| DDM - Multi | 0.01 - 0.03 | 0.01 | 13215.9% |
| Market Cap (mil) | 0.00 |
| Beta | 28.81 |
| Outstanding shares (mil) | 18.75 |
| Enterprise Value (mil) | 0.03 |
| Market risk premium | 4.60% |
| Cost of Equity | 6.64% |
| Cost of Debt | 5.00% |
| WACC | 5.16% |