image
Bragg Gaming Group Inc. BRAG
Technology - Electronic Gaming & Multimedia - NASDAQ - CA
Watchlist
$ 3.65
0 %
$ 91.5 M
Market Cap
-15.87
P/E
1. INTRINSIC VALUE

This DCF valuation model was last updated on Apr, 8, 2025.

The intrinsic value of one BRAG stock under the worst case scenario is HIDDEN Compared to the current market price of 3.65 USD, Bragg Gaming Group Inc. is HIDDEN

BRAG Intrinsic Value
HIDDEN
SHOW

This DCF valuation model was last updated on Apr, 8, 2025.

The intrinsic value of one BRAG stock under the base case scenario is HIDDEN Compared to the current market price of 3.65 USD, Bragg Gaming Group Inc. is HIDDEN

BRAG Intrinsic Value
HIDDEN
SHOW

This DCF valuation model was last updated on Apr, 8, 2025.

The intrinsic value of one BRAG stock under the best case scenario is HIDDEN Compared to the current market price of 3.65 USD, Bragg Gaming Group Inc. is HIDDEN

BRAG Intrinsic Value
HIDDEN
SHOW
2. FUNDAMENTAL ANALYSIS

Price Chart BRAG

image
1M -18%
6M -32%
1Y -69%
3Y -45%
5Y 62%
All
$6.5$6.5$6.0$6.0$5.5$5.5$5.0$5.0$4.5$4.5$4.0$4.0$3.5$3.5$3.0$3.015 Oct15 OctNov '24Nov '2415 Nov15 NovDec '24Dec '2415 Dec15 DecJan '25Jan '2515 Jan15 JanFeb '25Feb '2515 Feb15 FebMar '25Mar '2515 Mar15 MarApr '25Apr '25
FINANCIALS
102 M REVENUE
9.07%
Growth Rates
1Year 9.07%
3Years 20.48%
5Years 30.85%
7Years 58.99%
10Years 75.74%
-3.54 M OPERATING INCOME
-355.98%
Growth Rates
1Year -355.98%
3Years 17.66%
5Years 15.20%
7Years -14.04%
10Years -2.05%
-5.15 M NET INCOME
-34.18%
Growth Rates
1Year -34.18%
3Years 11.84%
5Years 13.08%
7Years -17.41%
10Years -5.74%
11.2 M OPERATING CASH FLOW
-4.92%
Growth Rates
1Year -4.92%
3Years 359.55%
5Years 158.71%
7Years 40.98%
10Years 20.87%
-13.2 M INVESTING CASH FLOW
-35.41%
Growth Rates
1Year -35.41%
3Years 18.00%
5Years -41.78%
7Years -183.79%
10Years -39.32%
3.61 M FINANCING CASH FLOW
186.73%
Growth Rates
1Year 186.73%
3Years -33.72%
5Years 54.96%
7Years 16.68%
10Years 3.88%
27.2 M REVENUE
3.79%
Growth Rates
1Year 9.07%
3Years 20.48%
5Years 30.85%
7Years 58.99%
10Years 75.74%
-654 K OPERATING INCOME
-61.08%
Growth Rates
1Year -355.98%
3Years 17.66%
5Years 15.20%
7Years -14.04%
10Years -2.05%
-678 K NET INCOME
-310.91%
Growth Rates
1Year -34.18%
3Years 11.84%
5Years 13.08%
7Years -17.41%
10Years -5.74%
2.74 M OPERATING CASH FLOW
-56.67%
Growth Rates
1Year -4.92%
3Years 359.55%
5Years 158.71%
7Years 40.98%
10Years 20.87%
-4.31 M INVESTING CASH FLOW
-44.01%
Growth Rates
1Year -35.41%
3Years 18.00%
5Years -41.78%
7Years -183.79%
10Years -39.32%
-443 K FINANCING CASH FLOW
71.47%
Growth Rates
1Year 186.73%
3Years -33.72%
5Years 54.96%
7Years 16.68%
10Years 3.88%
Balance Sheet Bragg Gaming Group Inc.
image
Current Assets 33.2 M
Cash & Short-Term Investments 10.5 M
Receivables 20.1 M
Other Current Assets 2.62 M
Non-Current Assets 73.4 M
Long-Term Investments 0
PP&E 4.85 M
Other Non-Current Assets 68.6 M
9.82 %18.83 %4.55 %64.34 %Total Assets$106.6m
Current Liabilities 29.1 M
Accounts Payable 3.24 M
Short-Term Debt 7.46 M
Other Current Liabilities 18.4 M
Non-Current Liabilities 3.98 M
Long-Term Debt 2.82 M
Other Non-Current Liabilities 1.17 M
9.78 %22.54 %55.65 %8.51 %3.53 %Total Liabilities$33.1m
EFFICIENCY
Earnings Waterfall Bragg Gaming Group Inc.
image
Revenue 102 M
Cost Of Revenue 48 M
Gross Profit 54 M
Operating Expenses 57.6 M
Operating Income -3.54 M
Other Expenses 1.6 M
Net Income -5.15 M
120m120m100m100m80m80m60m60m40m40m20m20m00(20m)(20m)102m(48m)54m(58m)(4m)(2m)(5m)RevenueRevenueCost Of RevenueCost Of RevenueGross ProfitGross ProfitOperating ExpensesOperating ExpensesOperating IncomeOperating IncomeOther ExpensesOther ExpensesNet IncomeNet Income
RATIOS
52.98% GROSS MARGIN
52.98%
Averages
1Year 52.98%
3Years 53.20%
5Years 50.33%
7Years 48.43%
10Years 26.86%
-3.47% OPERATING MARGIN
-3.47%
Averages
1Year -3.47%
3Years -1.48%
5Years -2.15%
7Years -14.16%
10Years -81.82%
-5.05% NET MARGIN
-5.05%
Averages
1Year -5.05%
3Years -4.42%
5Years -11.46%
7Years -48.65%
10Years -128.52%
-7.00% ROE
-7.00%
Averages
1Year -7.00%
3Years -5.82%
5Years -13.02%
7Years -47.62%
10Years -95.58%
-4.83% ROA
-4.83%
Averages
1Year -4.83%
3Years -3.96%
5Years -8.19%
7Years -15.02%
10Years -50.04%
-3.20% ROIC
-3.20%
Averages
1Year -3.20%
3Years -1.60%
5Years -2.10%
7Years -5.41%
10Years -40.02%
FREE CASH FLOW ANALYSIS
Free Cash Flow Analysis Bragg Gaming Group Inc.
image
5m5m4m4m3m3m2m2m1m1m00(1m)(1m)(2m)(2m)(3m)(3m)(4m)(4m)(5m)(5m)20162016201720172018201820192019202020202021202120222022202320232024202420252025
Net Income -5.15 M
Depreciation & Amortization 16.9 M
Capital Expenditures -13.2 M
Stock-Based Compensation 809 K
Change in Working Capital -3.84 M
Others 3.49 M
Free Cash Flow -2 M
3. WALL STREET ANALYSTS ESTIMATES
Wall Street Analysts Price Targets Bragg Gaming Group Inc.
image
Wall Street analysts predict an average 1-year price target for BRAG of $6 , with forecasts ranging from a low of $6 to a high of $6 .
BRAG Lowest Price Target Wall Street Target
6 USD 64.38%
BRAG Average Price Target Wall Street Target
6 USD 64.38%
BRAG Highest Price Target Wall Street Target
6 USD 64.38%
Price
Max Price Target
Min Price Target
Average Price Target
777766665555444433May '24May '24Jul '24Jul '24Aug '24Aug '24Oct '24Oct '24Nov '24Nov '2420252025Feb '25Feb '25Apr '25Apr '25Jun '25Jun '25Jul '25Jul '25Aug '25Aug '25Oct '25Oct '25Nov '25Nov '2520262026Feb '26Feb '26Apr '26Apr '26
4. DIVIDEND ANALYSIS
5. COMPETITION
slide 2 of 6
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
7. News
Are Consumer Discretionary Stocks Lagging Bragg Gaming Group Inc. (BRAG) This Year? Here is how Bragg Gaming Group Inc. (BRAG) and Capcom Co., Ltd. (CCOEY) have performed compared to their sector so far this year. zacks.com - 3 weeks ago
Is Bragg Gaming Group Inc. (BRAG) Stock Undervalued Right Now? Here at Zacks, our focus is on the proven Zacks Rank system, which emphasizes earnings estimates and estimate revisions to find great stocks. Nevertheless, we are always paying attention to the latest value, growth, and momentum trends to underscore strong picks. zacks.com - 1 month ago
Bragg Gaming Group Inc. (BRAG) Q4 2024 Earnings Call Transcript Bragg Gaming Group Inc. (NASDAQ:BRAG ) Q4 2024 Results Conference Call March 20, 2025 8:30 AM ET Company Participants Matevz Mazij - Chief Executive Officer Robbie Bressler - Interim Chief Financial Officer Conference Call Participants David McFadgen - Cormark Securities Gianluca Tucci - Haywood Securities Jack Vander Aarde - Maxim Group Operator Good morning, everyone. My name is Regina and thank you for joining the Fourth Quarter and Full Year 2024 Earnings Conference Call for Bragg Gaming Group. seekingalpha.com - 1 month ago
Bragg Gaming Group Announces Record Fourth Quarter 2024 Revenue of EUR 27.2 Million (USD 28.8 Million) and Full Year Revenue of EUR 102.0 Million (USD 108.1 Million) TORONTO--(BUSINESS WIRE)--Bragg Gaming Group (NASDAQ: BRAG, TSX: BRAG) ("Bragg" or the "Company"), a global B2B content and technology solutions provider to the iGaming industry, today reported record revenue for the fourth quarter and full year of 2024.     Summary of Financial and Operational Highlights                     Euros (millions)(1)   4Q24   4Q23   Change   Revenue   € 27.2   € 23.4   16.3 % Gross profit   € 15.8   € 12.0   30.9 % Gross profit margin     58.0 %   51.5 % 650 bps Adju. businesswire.com - 1 month ago
Bragg Gaming's Growth Prospects Remain Strong Bragg Gaming Group Inc.'s growth pipeline stands strong in especially the US and Brazil. The company is guiding accelerating revenue growth for 2025 along with gross margin expansion, while operating leverage still seems to be moderate. With continued gradual margin expansion, I estimate BRAG stock to be undervalued. In a base scenario, I estimate a 68% upside to a fair value of $7.12. seekingalpha.com - 1 month ago
Is Bragg Gaming Group Inc. (BRAG) Stock Outpacing Its Consumer Discretionary Peers This Year? Here is how Bragg Gaming Group Inc. (BRAG) and Capcom Co., Ltd. (CCOEY) have performed compared to their sector so far this year. zacks.com - 1 month ago
Bragg Gaming to Release Fourth Quarter and Full Year 2024 Results on March 20, 2025 TORONTO--(BUSINESS WIRE)--Bragg Gaming Group (NASDAQ: BRAG, TSX: BRAG) (“Bragg” or the “Company”) announces today that it will release its fourth quarter and full year 2024 financial results prior to the opening of the financial markets on Thursday, March 20, 2025. 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 Chief Financial Officer, Robbie Bressler, to discuss the Company's financial results and provide a. businesswire.com - 1 month ago
Should Value Investors Buy Bragg Gaming Group Inc. (BRAG) Stock? Here at Zacks, our focus is on the proven Zacks Rank system, which emphasizes earnings estimates and estimate revisions to find great stocks. Nevertheless, we are always paying attention to the latest value, growth, and momentum trends to underscore strong picks. zacks.com - 1 month ago
Here's Why Bragg Gaming Group Inc. (BRAG) Looks Ripe for Bottom Fishing Bragg Gaming Group Inc. (BRAG) appears to have found support after losing some value lately, as indicated by the formation of a hammer chart. In addition to this technical chart pattern, strong agreement among Wall Street analysts in revising earnings estimates higher enhances the stock's potential for a turnaround in the near term. zacks.com - 1 month ago
Bragg Gaming Expands to Second Canadian Province with Loto-Québec Content Deal TORONTO--(BUSINESS WIRE)--Bragg Gaming Group (NASDAQ: BRAG, TSX: BRAG) (“Bragg” or the “Company”) is pleased to announce that it has entered into an online casino content agreement with Canadian operator Loto-Québec, the only 100% legal and local casino site in the province of Loto-Québec. The agreement marks the expansion of Bragg into its second Canadian province, following Bragg's prior entry into Ontario in March 2022. Pursuant to the agreement, Loto-Québec will benefit from access to exclu. businesswire.com - 1 month ago
Stock Picks From Seeking Alpha's January 2025 New Analysts In January, Seeking Alpha welcomed 29 new analysts. This article introduces them and showcases some of their top picks. Analysts highlighted include The Conservative Investor recommending Dassault Aviation, Christopher Gray on ASML Holding, and Inflexio Research on Bragg Gaming Group, all rated as Buys. Analysts' diverse backgrounds span sectors like technology, finance, and consumer staples, with investment strategies focusing on value, growth, and special situations. seekingalpha.com - 2 months ago
Are Investors Undervaluing Bragg Gaming Group Inc. (BRAG) Right Now? Here at Zacks, our focus is on the proven Zacks Rank system, which emphasizes earnings estimates and estimate revisions to find great stocks. Nevertheless, we are always paying attention to the latest value, growth, and momentum trends to underscore strong picks. zacks.com - 2 months ago
8. Profile Summary

Bragg Gaming Group Inc. BRAG

image
COUNTRY CA
INDUSTRY Electronic Gaming & Multimedia
MARKET CAP $ 91.5 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 502
Officers Tim Dawson Investor Relations Officer Mr. Peter Lavric Chief Technology Officer Mr. Robert Jeffrey Bressler Chief Financial Officer Mr. Mark A. Clayton Esq. Interim Company Secretary & Independent Director Mr. Doug Fallon Group Director of Content & Founder, Wild Streak Gaming Mr. Adam Joseph Arviv Co-Founder & Strategic Advisor