image
Bragg Gaming Group Inc. BRAG
Technology - Electronic Gaming & Multimedia - NASDAQ - CA
Watchlist
$ 4.17
2.21 %
$ 104 M
Market Cap
-18.13
P/E
1. INTRINSIC VALUE

This DCF valuation model was last updated on Jan, 18, 2025.

The intrinsic value of one BRAG stock under the worst case scenario is HIDDEN Compared to the current market price of 4.17 USD, Bragg Gaming Group Inc. is HIDDEN

BRAG Intrinsic Value
HIDDEN
SHOW

This DCF valuation model was last updated on Jan, 18, 2025.

The intrinsic value of one BRAG stock under the base case scenario is HIDDEN Compared to the current market price of 4.17 USD, Bragg Gaming Group Inc. is HIDDEN

BRAG Intrinsic Value
HIDDEN
SHOW

This DCF valuation model was last updated on Jan, 18, 2025.

The intrinsic value of one BRAG stock under the best case scenario is HIDDEN Compared to the current market price of 4.17 USD, Bragg Gaming Group Inc. is HIDDEN

BRAG Intrinsic Value
HIDDEN
SHOW
2. FUNDAMENTAL ANALYSIS

Price Chart BRAG

image
1M 21%
6M -40%
1Y -10%
3Y -29.0%
5Y 138%
All
FINANCIALS
93.5 M REVENUE
10.37%
Growth Rates
1Year 10.37%
3Years 26.30%
5Years 69.00%
7Years 94.69%
10Years 84.79%
-777 K OPERATING INCOME
6.16%
Growth Rates
1Year 6.16%
3Years 59.73%
5Years 43.12%
7Years -6.63%
10Years 9.14%
-3.84 M NET INCOME
-10.10%
Growth Rates
1Year -10.10%
3Years 35.77%
5Years 22.74%
7Years -2.23%
10Years -6.61%
11.7 M OPERATING CASH FLOW
104.05%
Growth Rates
1Year 104.05%
3Years 20.38%
5Years 37.16%
7Years 30.21%
10Years 26.36%
-9.72 M INVESTING CASH FLOW
42.38%
Growth Rates
1Year 42.38%
3Years -51.85%
5Years -54.65%
7Years -141.08%
10Years -59.74%
-4.17 M FINANCING CASH FLOW
-59.43%
Growth Rates
1Year -59.43%
3Years -5.88%
5Years -14.18%
7Years -13.07%
10Years -12.60%
26.2 M REVENUE
5.26%
Growth Rates
1Year 10.37%
3Years 26.30%
5Years 69.00%
7Years 94.69%
10Years 84.79%
-406 K OPERATING INCOME
66.58%
Growth Rates
1Year 6.16%
3Years 59.73%
5Years 43.12%
7Years -6.63%
10Years 9.14%
-165 K NET INCOME
93.12%
Growth Rates
1Year -10.10%
3Years 35.77%
5Years 22.74%
7Years -2.23%
10Years -6.61%
6.32 M OPERATING CASH FLOW
1069.94%
Growth Rates
1Year 104.05%
3Years 20.38%
5Years 37.16%
7Years 30.21%
10Years 26.36%
-2.99 M INVESTING CASH FLOW
4.07%
Growth Rates
1Year 42.38%
3Years -51.85%
5Years -54.65%
7Years -141.08%
10Years -59.74%
-1.55 M FINANCING CASH FLOW
-24.67%
Growth Rates
1Year -59.43%
3Years -5.88%
5Years -14.18%
7Years -13.07%
10Years -12.60%
Balance Sheet Bragg Gaming Group Inc.
image
Current Assets 29.1 M
Cash & Short-Term Investments 8.8 M
Receivables 18.6 M
Other Current Assets 1.66 M
Non-Current Assets 74.3 M
Long-Term Investments 0
PP&E 3.87 M
Other Non-Current Assets 70.4 M
Current Liabilities 27.9 M
Accounts Payable 7.5 M
Short-Term Debt 709 K
Other Current Liabilities 19.7 M
Non-Current Liabilities 5.2 M
Long-Term Debt 2.57 M
Other Non-Current Liabilities 2.63 M
EFFICIENCY
Earnings Waterfall Bragg Gaming Group Inc.
image
Revenue 93.5 M
Cost Of Revenue 43.6 M
Gross Profit 49.9 M
Operating Expenses 50.7 M
Operating Income -777 K
Other Expenses 3.06 M
Net Income -3.84 M
RATIOS
53.40% GROSS MARGIN
53.40%
Averages
1Year 53.40%
3Years 51.72%
5Years 48.78%
7Years 47.51%
10Years 22.70%
-0.83% OPERATING MARGIN
-0.83%
Averages
1Year -0.83%
3Years -2.89%
5Years -3.17%
7Years -26.18%
10Years -97.27%
-4.10% NET MARGIN
-4.10%
Averages
1Year -4.10%
3Years -7.03%
5Years -18.26%
7Years -77.21%
10Years -150.14%
-5.46% ROE
-5.46%
Averages
1Year -5.46%
3Years -7.27%
5Years -42.99%
7Years -68.49%
10Years -208.99%
-3.71% ROA
-3.71%
Averages
1Year -3.71%
3Years -5.35%
5Years -11.96%
7Years -33.45%
10Years -65.50%
-1.48% ROIC
-1.48%
Averages
1Year -1.48%
3Years -3.13%
5Years -8.81%
7Years -26.05%
10Years -90.20%
FREE CASH FLOW ANALYSIS
Free Cash Flow Analysis Bragg Gaming Group Inc.
image
Net Income -3.84 M
Depreciation & Amortization 13 M
Capital Expenditures -9.72 M
Stock-Based Compensation 2.06 M
Change in Working Capital -455 K
Others -707 K
Free Cash Flow 2.02 M
3. WALL STREET ANALYSTS ESTIMATES
Wall Street Analysts Price Targets Bragg Gaming Group Inc.
image
BRAG has no price targets from Wall Street.
4. DIVIDEND ANALYSIS
5. COMPETITION

Snail, Inc., together with its subsidiaries, develops, markets, publishes, and distributes interactive digital entertainment for consumers worldwide. It offers games, content, and support for various platforms, including game consoles, personal computers, mobile phones, and tablets.

image
1.86 USD
SNAL
Overvalued 17.84%

PLAYSTUDIOS, Inc. develops and publishes free-to-play casual games for mobile and social platforms in the United States, North America, and internationally.

image
7.58 USD
MYPS
Undervalued 328.08%

GDEV Inc. operates as a gaming and entertainment company in the United States, Europe, Asia, and internationally. It develops desktop, mobile, web, and social games.

image
21.7 USD
GDEV
Undervalued 16.61%

DoubleDown Interactive Co., Ltd. engages in the development and publishing of digital games on mobile and web-based platforms for casual players in South Korea.

image
25.7 USD
DDI
Undervalued 145.35%

Golden Matrix Group, Inc. provides enterprise software-as-a-service solutions for online casino and sports betting operators. The company develops and owns online gaming intellectual property; and builds gaming platforms for customers located primarily in the Asia Pacific region and Europe.

image
2.59 USD
GMGI
Undervalued 27.06%

Engine Gaming and Media, Inc., together with its subsidiaries, engages in the development and sale of gaming applications. The company provides e-sport or sporting event or tournament services; offers content management system, video software, mobile applications, and e-sports data platform solutions; sources, creates, and places advertising campaigns that run the company's network of publisher sites; and provides installation and website design services, as well as data analysis report delivery services.

image
-72.9 USD
GAME
Overvalued 9060.92%
6. Ownership
Insider Ownership Bragg Gaming Group Inc.
image
Sold
0-3 MONTHS
0 USD 0
3-6 MONTHS
0 USD 0
6-9 MONTHS
0 USD 0
9-12 MONTHS
0 USD 0
Bought
0 USD 0
0-3 MONTHS
0 USD 0
3-6 MONTHS
0 USD 0
6-9 MONTHS
0 USD 0
9-12 MONTHS
Date Value Insider Amount Avg Price
7. News
Bragg Gaming is Live in Brazil's Regulated iGaming Market TORONTO--(BUSINESS WIRE)--Bragg Gaming Group (NASDAQ: BRAG, TSX: BRAG) (“Bragg” or the “Company”) a provider of iGaming content and platform technology solutions to the iGaming industry is proud to confirm that it is live as a supplier to licensed operators in the Brazilian market, following the introduction of regulated online casino operations in the territory on January 1, 2025. The newly regulated Brazilian online casino market is projected to be worth USD 1.4 billion in 2025, and is expect. businesswire.com - 1 week ago
Bragg Gaming Group Inc. (BRAG) Q3 2024 Earnings Call Transcript Bragg Gaming Group Inc. (NASDAQ:BRAG ) Q3 2024 Earnings Conference Call November 14, 2024 8:30 AM ET Company Participants Matevz Mazij - Chief Executive Officer Robbie Bressler - Interim Chief Financial Officer Conference Call Participants Jordan Bender - Citizens JMP Gianluca Tucci - Haywood Securities Jack Codera - Maxim Group Operator Good morning, everyone. My name is Sarah, and thank you for joining the Third Quarter of 2024 Earnings Conference Call for Bragg Gaming Group. seekingalpha.com - 2 months ago
Bragg Gaming Group Announces Record Third Quarter 2024 Revenue of EUR 26.2 Million (USD 29.3 Million) TORONTO--(BUSINESS WIRE)--Bragg Gaming Group (NASDAQ: BRAG, TSX: BRAG) ("Bragg" or the "Company"), a global B2B content-driven iGaming technology provider, today reported record revenue for the third quarter of 2024. Summary of 3Q24 Financial and Operational Highlights   Euros (millions)(1)      3Q24      3Q23      Change   Revenue   €  26.2   €  22.6    15.9 % Gross profit   €  14.0   €  11.9    18.1 % Gross profit margin      53.5 %      52.5 %    99 bps Adjusted EBITDA(2)   €  4.1   €  3.8  . businesswire.com - 2 months ago
Bragg Gaming Group to Release Third Quarter 2024 Results on November 14 TORONTO--(BUSINESS WIRE)--Bragg Gaming Group Inc. ( NASDAQ: BRAG , TSX: BRAG ) (“ Bragg ” or the “ Company”), a global B2B iGaming content and technology solutions provider, announced today that it will release its third quarter 2024 financial results prior to the opening of the financial markets on Thursday, November 14, 2024. The release will be followed by a conference call at 8:30 a.m. Eastern Time, hosted by Bragg Chief Executive Officer, Matevž Mazij and interim Chief Financial Officer, R. businesswire.com - 2 months ago
Keynotes and 50 Companies to Present at the Planet MicroCap Showcase: VANCOUVER in association with Small Cap Discoveries on September 25-26, 2024 at the Fairmont Waterfront Vancouver VANCOUVER, BC / ACCESSWIRE / September 24, 2024 / Planet MicroCap presents the Planet MicroCap Showcase: VANCOUVER taking place on September 25-26, 2024, where 50 MicroCap public and private companies will be presenting at the Fairmont Waterfront Vancouver in Vancouver, BC. Event website: www.PlanetMicroCapShowcase.com The Planet MicroCap Showcase begins on Wednesday, September 25, 2024 with back to back keynotes from Paul Andreola, Founder and Editor of Small Cap Discoveries, and Brent Todd, Senior Investment Advisor at Canaccord Genuity Wealth Management, followed by 50 MicroCap public and private company presentations and 1x1 meetings on September 25 and 26. accesswire.com - 3 months ago
Keynotes and 50 Companies to Present at the Planet MicroCap Showcase: VANCOUVER in association with Small Cap Discoveries on September 25-26, 2024 at the Fairmont Waterfront Vancouver VANCOUVER, BC / ACCESSWIRE / September 24, 2024 / Planet MicroCap presents the Planet MicroCap Showcase: VANCOUVER taking place on September 25-26, 2024, where 50 MicroCap public and private companies will be presenting at the Fairmont Waterfront Vancouver in Vancouver, BC. Event website: www.PlanetMicroCapShowcase.com The Planet MicroCap Showcase begins on Wednesday, September 25, 2024 with back to back keynotes from Paul Andreola, Founder and Editor of Small Cap Discoveries, and Brent Todd, Senior Investment Advisor at Canaccord Genuity Wealth Management, followed by 50 MicroCap public and private company presentations and 1x1 meetings on September 25 and 26. accesswire.com - 3 months ago
Keynotes and 50 Companies to Present at the Planet MicroCap Showcase: VANCOUVER in association with Small Cap Discoveries on September 25-26, 2024 at the Fairmont Waterfront Vancouver VANCOUVER, BC / ACCESSWIRE / September 24, 2024 / Planet MicroCap presents the Planet MicroCap Showcase: VANCOUVER taking place on September 25-26, 2024, where 50 MicroCap public and private companies will be presenting at the Fairmont Waterfront Vancouver in Vancouver, BC. Event website: www.PlanetMicroCapShowcase.com The Planet MicroCap Showcase begins on Wednesday, September 25, 2024 with back to back keynotes from Paul Andreola, Founder and Editor of Small Cap Discoveries, and Brent Todd, Senior Investment Advisor at Canaccord Genuity Wealth Management, followed by 50 MicroCap public and private company presentations and 1x1 meetings on September 25 and 26. accesswire.com - 3 months ago
Bragg Gaming Group Inc. (BRAG) Q2 2024 Earnings Call Transcript Bragg Gaming Group Inc. (NASDAQ:BRAG ) Q2 2024 Earnings Call August 8, 2024 8:30 AM ET Company Participants Matevz Mazij - Chief Executive Officer Robbie Bressler - Interim Chief Financial Officer Conference Call Participants Gianluca Tucci - Haywood Securities Jack Vander Aarde - Maxim Group Operator Good morning, everyone. My name is Jayel and thank you for joining the Second Quarter of 2024 Earnings Conference Call for Bragg Gaming Group. seekingalpha.com - 5 months ago
Bragg Gaming Group Announces Record Second Quarter 2024 Revenue of EUR 24.9 Million (USD 26.6 Million) TORONTO--(BUSINESS WIRE)--Bragg Gaming Group (NASDAQ: BRAG, TSX: BRAG) ("Bragg" or the "Company"), a global B2B content-driven iGaming technology provider, today reported record revenue for the second quarter of 2024. Summary of 2Q24 Financial and Operational Highlights Euros (millions)(1)   2Q24   2Q23   Change   Revenue   € 24.9   € 24.7   0.5 % Gross profit   € 12.4   € 13.8   (10.3) % Gross profit margin     49.9 %   55.9 % (600) bps Adjusted EBITDA(2)   € 3.6   € 4.7   (23.8) % Adjusted EB. businesswire.com - 5 months ago
Bragg Gaming: Q2 Is Comparing Against All-Time High Performance Bragg Gaming Group is going to report Q2 results, which will be compared against an all-time high financial performance. Underlying growth momentum remains good with game launches and new partnerships, but a renegotiation with a key partner has weakened the margin outlook. Bragg Gaming Group stock's valuation remains cheap, and the potential of being acquired, or a merger, poses further short- to mid-term upside. seekingalpha.com - 5 months ago
Bragg Gaming (BRAG) Unveils 6th PAM Client in the Netherlands Bragg Gaming (BRAG) offers its PAM software to Hard Rock Digital for the launch of HardRockCasino.nl, marking its sixth PAM customer in the Netherlands. zacks.com - 6 months ago
Bragg Gaming Full Turnkey Solution Powers Hard Rock Casino Brand in The Netherlands SLIEMA, Malta--(BUSINESS WIRE)--Bragg Gaming Group (NASDAQ: BRAG, TSX: BRAG) (“Bragg” or the “Company”) has launched HardRockCasino.nl in the Dutch market, supplying its cutting-edge player account management (PAM) software to the brand. The agreement marks Bragg's 6th PAM client in the Netherlands, reinforcing Bragg's status as the leading technology and content supplier in the Dutch market. Hard Rock Casino NL will also benefit from Bragg's full suite of managed services which include 24/7 cu. businesswire.com - 6 months ago
8. Profile Summary

Bragg Gaming Group Inc. BRAG

image
COUNTRY CA
INDUSTRY Electronic Gaming & Multimedia
MARKET CAP $ 104 M
Dividend Yield 0.00%
Description Bragg Gaming Group Inc. operates as a technology and content supplier to the gaming industry worldwide. The company provides business-to-business online gaming solutions. It offers a range of games, including slot, table, card, video bingo, scratch card, and live dealer games, as well as virtual sports. The company also provides managed operational and marketing services to its iGaming operator customers to complete its turnkey gaming solution. It offers proprietary third-party gaming content, which delivers through a single integrated platform. The company also holds various content distribution rights through partnerships with selected third-party studios. Bragg Gaming Group Inc. is headquartered in Toronto, Canada.
Contact 130 King Street West, Toronto, ON, M5X 1E3 https://www.bragg.games
IPO Date March 27, 2018
Employees 466
Officers Mr. Mark A. Clayton Esq. Interim Company Secretary & Independent Director Mr. Doug Fallon Group Director of Content & Founder, Wild Streak Gaming Mr. Neill Whyte Chief Commercial Officer Giles Potter Chief Marketing Officer Mr. Simon Dudnjik Chief Human Resources Officer Mr. Adam Joseph Arviv Co-Founder & Strategic Advisor Mr. Peter Lavric Chief Technology Officer Mr. Robert Jeffrey Bressler Interim Chief Financial Officer Tim Dawson Investor Relations Officer Mr. Matevz Mazij Chief Executive Officer and Chair of the Board