The Discounted Cash Flow (DCF) valuation of Boat Rocker Media Inc (BRMI.TO) is (33.96) CAD. With the latest stock price at 0.88 CAD, the upside of Boat Rocker Media Inc based on DCF is -3958.6%.
Based on the latest price of 0.88 CAD and our DCF valuation, Boat Rocker Media Inc (BRMI.TO) is a sell. selling BRMI.TO stocks now will result in a potential gain of 3958.6%.
Note: valuation result may not be accurate due to the company's negative earnings.
| Range | Selected | |
| WACC / Discount Rate | 3.2% - 5.0% | 4.1% |
| Long-term Growth Rate | 2.0% - 3.0% | 2.5% |
| Fair Price | (216.74) - (18.92) | (33.96) |
| Upside | -24729.3% - -2250.3% | -3958.6% |