WildBrain - Public Comps and Valuation Multiples

WildBrain Overview

About WildBrain

WildBrain Ltd develops, produces, and distributes films and television programs for domestic and international markets; licenses its brands in the domestic and international markets; broadcasts films and television programs in the domestic market; sells advertising on various ad-supported video-on-demand platforms; and manages copyrights, licensing and brands for third parties. It operates through the following segments: Content and Licensing; Global Licensing; and Canadian Television Broadcasting. The company through its subsidiary operates networks of children's channels on YouTube.

Founded

2004

HQ

Employees

548

Website

wildbrain.com

Sectors

Content Production
TV Broadcasting

Financials

LTM Revenue $347M

LTM EBITDA $61.6M

EV

$611M

Valuation Multiples

Multiples.vc

Valuation Multiples for 10K+ Public Comps

Benchmark forward-looking revenue and EBITDA valuation multiples across generative AI, climate tech, semiconductors, online marketplaces, vertical SaaS and 220 more verticals.

Browse Valuation Multiples

WildBrain Financials

WildBrain has a last 12-month revenue of $347M and a last 12-month EBITDA of $61.6M.

In the most recent fiscal year, WildBrain achieved revenue of $323M and an EBITDA of -$9.9M.

WildBrain expects next 12-month revenue of XXX and NTM EBITDA of XXX

See WildBrain valuation multiples based on analyst estimates

WildBrain P&L

	FY 2023	FY 2024	FY 2025	LTM	NTM
Revenue	$373M	$323M	XXX	XXX	XXX
Gross Profit	$155M	$169M	XXX	XXX	XXX
Gross Margin	42%	52%	XXX	XXX	XXX
EBITDA	$52.4M	-$9.9M	XXX	XXX	XXX
EBITDA Margin	14%	-3%	XXX	XXX	XXX
Net Profit	$3.9M	-$31.9M	XXX	XXX	XXX
Net Margin	1%	-10%	XXX	XXX	XXX
Net Debt	$376M	$355M	XXX	XXX	XXX

Financial data powered by Morningstar, Inc.

WildBrain Stock Performance

As of April 15, 2025, WildBrain's stock price is CAD 2 (or $1).

WildBrain has current market cap of CAD 356M (or $249M), and EV of CAD 874M (or $611M).

See WildBrain trading valuation data

WildBrain Stock Data

EV	Market Cap	Price 1D	Price 1M	Price 3M	Price 12M	EPS
$611M	$249M	XXX	XXX	XXX	XXX	$-0.29

Benchmark Trading Valuation Multiples by Industry

Sign up to access valuation multiples like growth-adjusted P/E, next 12-month EV/Revenue, EBITDA multiples by industry and many more

WildBrain Valuation Multiples

As of April 15, 2025, WildBrain has market cap of $249M and EV of $611M.

WildBrain's trades at 1.8x LTM EV/Revenue multiple, and 9.9x LTM EBITDA.

Analysts estimate WildBrain's 2025E EV/Revenue multiple at XXX and 2025E EV/EBITDA multiple at XXX

See valuation multiples for WildBrain and 10K+ public comps

WildBrain Financial Valuation Multiples

	FY 2024	FY 2025E	FY 2026E	FY 2027E
EV	$611M	XXX	XXX	XXX
EV/Revenue	1.8x	XXX	XXX	XXX
EV/EBITDA	23.6x	XXX	XXX	XXX
P/E	-4.0x	XXX	XXX	XXX
P/E/Growth	n/a	XXX	XXX	XXX
EV/FCF	13.1x	XXX	XXX	XXX

Valuation data powered by FactSet, Inc. and Morningstar, Inc.

Get WildBrain Valuation Multiples

Access all public comps and forward-looking valuation multiples like EV/Revenue in 2025, based on equity research analyst estimates.

WildBrain Valuation Multiples

WildBrain's NTM/LTM revenue growth is 7%

WildBrain's revenue per employee for the last fiscal year averaged $0.6M, while opex per employee averaged $0.2M for the same period.

Over next 12 months, WildBrain'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 WildBrain's 2025E EV/Revenue multiple at XXX and 2025E EV/EBITDA multiple at XXX

See operational valuation multiples for WildBrain and other 10K+ public comps

WildBrain Operational Valuation Multiples

	FY 2024	NTM	FY 2025E	FY 2026E	FY 2027E
Revenue Growth	-13%	XXX	XXX	XXX	XXX
EBITDA Margin	8%	XXX	XXX	XXX	XXX
EBITDA Growth	-119%	XXX	XXX	XXX	XXX
Rule of 40 (SaaS-only)	15%	XXX	XXX	XXX	XXX
Revenue per Employee	$0.6M	XXX	XXX	XXX	XXX
Opex per Employee	$0.2M	XXX	XXX	XXX	XXX
S&M Expenses to Revenue	n/a	XXX	XXX	XXX	XXX
G&A Expenses to Revenue	23%	XXX	XXX	XXX	XXX
R&D Expenses to Revenue	n/a	XXX	XXX	XXX	XXX
Opex to Revenue	30%	XXX	XXX	XXX	XXX

Valuation data powered by FactSet, Inc. and Morningstar, Inc.

Valuation Multiples Across 220+ Verticals

Benchmark public comps and private revenue and EBITDA valuation multiples across GRC software, cloud infrastructure, DevOps, online marketplaces and so much more!

Digital Therapeutics

Pharma Analytics

Private Equity

ERP Software

Developer Tools

Consumer SaaS

Streaming Platforms

Explore Valuation Multiples by Industry