Switch theme
Sign up to access all valuation multiples
Rivalry Corp is a Canada based company. The company operates in the Sportsbook segment and Gaming segment. Sportsbook generates revenues from esports and traditional sports betting. Gaming segment revenues are earned from originally developed and third-party casino products such as Rushlane and Aviator.
2016
29
LTM Revenue $17.5M
LTM EBITDA -$9.8M
$11.1M
Benchmark forward-looking revenue and EBITDA valuation multiples across generative AI, climate tech, semiconductors, online marketplaces, vertical SaaS and 220 more verticals.
Rivalry has a last 12-month revenue of $17.5M and a last 12-month EBITDA of -$9.8M.
In the most recent fiscal year, Rivalry achieved revenue of $11.4M and an EBITDA of -$17.0M.
Rivalry expects next 12-month revenue of XXX and NTM EBITDA of XXX
See Rivalry valuation multiples based on analyst estimates| FY 2023 | FY 2024 | FY 2025 | LTM | NTM | |
|---|---|---|---|---|---|
| Revenue | $11.4M | $16.9M | XXX | XXX | XXX |
| Gross Profit | $1.5M | $6.9M | XXX | XXX | XXX |
| Gross Margin | 13% | 41% | XXX | XXX | XXX |
| EBITDA | -$17.0M | -$13.2M | XXX | XXX | XXX |
| EBITDA Margin | -150% | -78% | XXX | XXX | XXX |
| Net Profit | -$17.3M | -$21.8M | XXX | XXX | XXX |
| Net Margin | -152% | -129% | XXX | XXX | XXX |
| Net Debt | n/a | n/a | XXX | XXX | XXX |
Financial data powered by Morningstar, Inc.
As of April 15, 2025, Rivalry's stock price is CAD 0 (or $0).
Rivalry has current market cap of CAD 4.4M (or $3.0M), and EV of CAD 15.9M (or $11.1M).
See Rivalry trading valuation data| EV | Market Cap | Price 1D | Price 1M | Price 3M | Price 12M | EPS |
|---|---|---|---|---|---|---|
| $11.1M | $3.0M | XXX | XXX | XXX | XXX | $-0.17 |
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, Rivalry has market cap of $3.0M and EV of $11.1M.
Rivalry's trades at 0.6x LTM EV/Revenue multiple, and -1.1x LTM EBITDA.
Analysts estimate Rivalry's 2025E EV/Revenue multiple at XXX and 2025E EV/EBITDA multiple at XXX
See valuation multiples for Rivalry and 10K+ public comps| FY 2024 | FY 2025E | FY 2026E | FY 2027E | |
|---|---|---|---|---|
| EV | $11.1M | XXX | XXX | XXX |
| EV/Revenue | 0.7x | XXX | XXX | XXX |
| EV/EBITDA | -0.8x | XXX | XXX | XXX |
| P/E | -0.2x | XXX | XXX | XXX |
| P/E/Growth | n/a | XXX | XXX | XXX |
| EV/FCF | -1.4x | 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 UpRivalry's NTM/LTM revenue growth is 9%
Rivalry's revenue per employee for the last fiscal year averaged $0.4M, while opex per employee averaged $0.9M for the same period.
Over next 12 months, Rivalry'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 Rivalry's 2025E EV/Revenue multiple at XXX and 2025E EV/EBITDA multiple at XXX
See operational valuation multiples for Rivalry and other 10K+ public comps| FY 2024 | NTM | FY 2025E | FY 2026E | FY 2027E | |
|---|---|---|---|---|---|
| Revenue Growth | 48% | XXX | XXX | XXX | XXX |
| EBITDA Margin | -78% | XXX | XXX | XXX | XXX |
| EBITDA Growth | -23% | XXX | XXX | XXX | XXX |
| Rule of 40 (SaaS-only) | -69% | XXX | XXX | XXX | XXX |
| Revenue per Employee | $0.4M | XXX | XXX | XXX | XXX |
| Opex per Employee | $0.9M | XXX | XXX | XXX | XXX |
| S&M Expenses to Revenue | 74% | XXX | XXX | XXX | XXX |
| G&A Expenses to Revenue | 131% | XXX | XXX | XXX | XXX |
| R&D Expenses to Revenue | n/a | XXX | XXX | XXX | XXX |
| Opex to Revenue | 239% | 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 | |
| High Roller Technologies | XXX | XXX | XXX | XXX | XXX | XXX |
| Ainsworth Game Technology | XXX | XXX | XXX | XXX | XXX | XXX |
| Aristocrat Leisure | XXX | XXX | XXX | XXX | XXX | XXX |
| BlueBet Holdings | XXX | XXX | XXX | XXX | XXX | XXX |
| BetMakers | 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.
Rivalry acquired XXX companies to date.
Last acquisition by Rivalry was XXXXXXXX, XXXXX XXXXX XXXXXX . Rivalry 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 Rivalry founded? | Rivalry was founded in 2016. |
| Where is Rivalry headquartered? | Rivalry is headquartered in Canada. |
| How many employees does Rivalry have? | As of today, Rivalry has 29 employees. |
| Who is the CEO of Rivalry? | Rivalry's CEO is Mr. Steven Salz. |
| Is Rivalry publicy listed? | Yes, Rivalry is a public company listed on TSX. |
| What is the stock symbol of Rivalry? | Rivalry trades under RVLY ticker. |
| When did Rivalry go public? | Rivalry went public in 2021. |
| Who are competitors of Rivalry? | Similar companies to Rivalry include e.g. High Roller Technologies, Ainsworth Game Technology, Aristocrat Leisure, BlueBet Holdings. |
| What is the current market cap of Rivalry? | Rivalry's current market cap is $3.0M |
| What is the current revenue of Rivalry? | Rivalry's last 12-month revenue is $17.5M. |
| What is the current EBITDA of Rivalry? | Rivalry's last 12-month EBITDA is -$9.8M. |
| What is the current EV/Revenue multiple of Rivalry? | Current revenue multiple of Rivalry is 0.6x. |
| What is the current EV/EBITDA multiple of Rivalry? | Current EBITDA multiple of Rivalry is -1.1x. |
| What is the current revenue growth of Rivalry? | Rivalry revenue growth between 2023 and 2024 was 48%. |
| Is Rivalry profitable? | Yes, Rivalry 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.
