Switch theme
Sign up to access all valuation multiples
Boat Rocker Media Inc is the home for creative visionaries. An independent, integrated entertainment company, Boat Rocker's purpose is to tell stories and build iconic brands across all genres and mediums. With offices around the world, the company's creative and commercial capabilities include scripted, unscripted, kids and family television production, distribution, brand, and franchise management, a world-class animation studio, and talent management through Untitled Entertainment. Its segment includes Television, Kids and Family, Representation, and the majority of the revenue comes from Television.
2003
675
LTM Revenue $142M
LTM EBITDA $6.0M
$51.3M
Benchmark forward-looking revenue and EBITDA valuation multiples across generative AI, climate tech, semiconductors, online marketplaces, vertical SaaS and 220 more verticals.
Boat Rocker Media has a last 12-month revenue of $142M and a last 12-month EBITDA of $6.0M.
In the most recent fiscal year, Boat Rocker Media achieved revenue of $135M and an EBITDA of -$38.7M.
Boat Rocker Media expects next 12-month revenue of XXX and NTM EBITDA of XXX
See Boat Rocker Media valuation multiples based on analyst estimates| FY 2023 | FY 2024 | FY 2025 | LTM | NTM | |
|---|---|---|---|---|---|
| Revenue | $333M | $135M | XXX | XXX | XXX |
| Gross Profit | $85.7M | $80.9M | XXX | XXX | XXX |
| Gross Margin | 26% | 60% | XXX | XXX | XXX |
| EBITDA | $2.8M | -$38.7M | XXX | XXX | XXX |
| EBITDA Margin | 1% | -29% | XXX | XXX | XXX |
| Net Profit | -$5.3M | -$22.5M | XXX | XXX | XXX |
| Net Margin | -2% | -17% | XXX | XXX | XXX |
| Net Debt | $87.1M | $49.4M | XXX | XXX | XXX |
Financial data powered by Morningstar, Inc.
As of April 15, 2025, Boat Rocker Media's stock price is CAD 1 (or $1).
Boat Rocker Media has current market cap of CAD 50.5M (or $35.3M), and EV of CAD 73.4M (or $51.3M).
See Boat Rocker Media trading valuation data| EV | Market Cap | Price 1D | Price 1M | Price 3M | Price 12M | EPS |
|---|---|---|---|---|---|---|
| $51.3M | $35.3M | XXX | XXX | XXX | XXX | $-0.24 |
Sign up to access valuation multiples like growth-adjusted P/E, next 12-month EV/Revenue, EBITDA multiples by industry and many more
Sign UpAs of April 15, 2025, Boat Rocker Media has market cap of $35.3M and EV of $51.3M.
Boat Rocker Media's trades at 0.4x LTM EV/Revenue multiple, and 8.5x LTM EBITDA.
Analysts estimate Boat Rocker Media's 2025E EV/Revenue multiple at XXX and 2025E EV/EBITDA multiple at XXX
See valuation multiples for Boat Rocker Media and 10K+ public comps| FY 2024 | FY 2025E | FY 2026E | FY 2027E | |
|---|---|---|---|---|
| EV | $51.3M | XXX | XXX | XXX |
| EV/Revenue | 0.4x | XXX | XXX | XXX |
| EV/EBITDA | -1.3x | XXX | XXX | XXX |
| P/E | -2.5x | XXX | XXX | XXX |
| P/E/Growth | n/a | XXX | XXX | XXX |
| EV/FCF | 1.7x | XXX | XXX | XXX |
Valuation data powered by FactSet, Inc. and Morningstar, Inc.
Access all public comps and forward-looking valuation multiples like EV/Revenue in 2025, based on equity research analyst estimates.
Sign UpBoat Rocker Media's NTM/LTM revenue growth is 13%
Boat Rocker Media's revenue per employee for the last fiscal year averaged $0.2M, while opex per employee averaged $0.1M for the same period.
Over next 12 months, Boat Rocker Media's ratio of sales and marketing spend to revenue is estimated to be XXX , while its R&D spend to revenue to be XXX .
Analysts estimate Boat Rocker Media's 2025E EV/Revenue multiple at XXX and 2025E EV/EBITDA multiple at XXX
See operational valuation multiples for Boat Rocker Media and other 10K+ public comps| FY 2024 | NTM | FY 2025E | FY 2026E | FY 2027E | |
|---|---|---|---|---|---|
| Revenue Growth | -59% | XXX | XXX | XXX | XXX |
| EBITDA Margin | -29% | XXX | XXX | XXX | XXX |
| EBITDA Growth | -1495% | XXX | XXX | XXX | XXX |
| Rule of 40 (SaaS-only) | -16% | XXX | XXX | XXX | XXX |
| Revenue per Employee | $0.2M | XXX | XXX | XXX | XXX |
| Opex per Employee | $0.1M | XXX | XXX | XXX | XXX |
| S&M Expenses to Revenue | n/a | XXX | XXX | XXX | XXX |
| G&A Expenses to Revenue | 30% | XXX | XXX | XXX | XXX |
| R&D Expenses to Revenue | n/a | XXX | XXX | XXX | XXX |
| Opex to Revenue | 34% | XXX | XXX | XXX | XXX |
Valuation data powered by FactSet, Inc. and Morningstar, Inc.
Benchmark public comps and private revenue and EBITDA valuation multiples across GRC software, cloud infrastructure, DevOps, online marketplaces and so much more!
| EV/Revenue | EV/EBITDA | |||||
|---|---|---|---|---|---|---|
| 2025E | 2026E | 2027E | 2025E | 2026E | 2027E | |
| Banijay Group | XXX | XXX | XXX | XXX | XXX | XXX |
| Universal Music | XXX | XXX | XXX | XXX | XXX | XXX |
| Kartoon Studios | XXX | XXX | XXX | XXX | XXX | XXX |
| AI-Media | XXX | XXX | XXX | XXX | XXX | XXX |
| Sports Entertainment Group | XXX | XXX | XXX | XXX | XXX | XXX |
| XXXXXXXX | XXX | XXX | XXX | XXX | XXX | XXX |
| XXXXXXXX | XXX | XXX | XXX | XXX | XXX | XXX |
Valuation data powered by FactSet, Inc.
Boat Rocker Media acquired XXX companies to date.
Last acquisition by Boat Rocker Media was XXXXXXXX, XXXXX XXXXX XXXXXX . Boat Rocker Media acquired XXXXXXXX for XXX (EV/Revenue multiple of XXX ).
See M&A valuation multiples| Acquired Company | EV | EV/Revenue | EV/EBITDA |
|---|---|---|---|
| XXXXXXXXX | XXX | XXX | XXX |
| XXXXXXXXX | XXX | XXX | XXX |
| XXXXXXXXX | XXX | XXX | XXX |
| XXXXXXXXX | XXX | XXX | XXX |
| XXXXXXXXX | XXX | XXX | XXX |
Sign up to see revenue and EBITDA valuation multiples for 60K+ M&A deals.
Sign Up| When was Boat Rocker Media founded? | Boat Rocker Media was founded in 2003. |
| Where is Boat Rocker Media headquartered? | Boat Rocker Media is headquartered in Canada. |
| How many employees does Boat Rocker Media have? | As of today, Boat Rocker Media has 675 employees. |
| Who is the CEO of Boat Rocker Media? | Boat Rocker Media's CEO is Mr. John Young. |
| Is Boat Rocker Media publicy listed? | Yes, Boat Rocker Media is a public company listed on TSE. |
| What is the stock symbol of Boat Rocker Media? | Boat Rocker Media trades under BRMI ticker. |
| When did Boat Rocker Media go public? | Boat Rocker Media went public in 2021. |
| Who are competitors of Boat Rocker Media? | Similar companies to Boat Rocker Media include e.g. Banijay Group, Universal Music, Kartoon Studios, AI-Media. |
| What is the current market cap of Boat Rocker Media? | Boat Rocker Media's current market cap is $35.3M |
| What is the current revenue of Boat Rocker Media? | Boat Rocker Media's last 12-month revenue is $142M. |
| What is the current EBITDA of Boat Rocker Media? | Boat Rocker Media's last 12-month EBITDA is $6.0M. |
| What is the current EV/Revenue multiple of Boat Rocker Media? | Current revenue multiple of Boat Rocker Media is 0.4x. |
| What is the current EV/EBITDA multiple of Boat Rocker Media? | Current EBITDA multiple of Boat Rocker Media is 8.5x. |
| What is the current revenue growth of Boat Rocker Media? | Boat Rocker Media revenue growth between 2023 and 2024 was -59%. |
| Is Boat Rocker Media profitable? | Yes, Boat Rocker Media is EBITDA-positive (as of the last 12 months). |
Get access to always up-to-date, precisely categorized 70K+ public and private valuation multiples, across tech and beyond.
