Valuation Bragg Gaming Group Inc.

Stocks

Market Closed - Toronto S.E. Other stock markets 01:24:06 18/06/2026 am IST			5-day change	1st Jan Change
2.460 ^CAD	+4.24%		+6.96%	-14.58%

01/06	Bragg Gaming Group Inc. announced that it expects to receive $1.3 million in funding from Tekkorp Capital LLC and other investors.	CI
01/06	Bragg Gaming Group Up 4% In US Premarket As Announces Private Placement With Insider Participation	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027
Market Cap ¹	89.02	76.61	105.6	86.79	45.53	37.89	-
Change	-	-13.94%	37.81%	-17.8%	-47.54%	-16.79%	-
Enterprise Value (EV) ¹	73.01	65.33	99.94	83.79	42.38	31.89	27.64
Change	-	-10.53%	52.99%	-16.17%	-49.42%	-24.77%	-13.33%
P/E	-11.4x	-22.7x	-27.3x	-16.5x	-5.59x	-9.17x	-10.8x
PBR	-	-	-	-	-	-	-
PEG	-	0.4x	-4.37x	-0.7x	-0.1x	0.2x	0.7x
Capitalization / Revenue	1.53x	0.9x	1.13x	0.85x	0.43x	0.38x	0.36x
EV / Revenue	1.25x	0.77x	1.07x	0.82x	0.4x	0.32x	0.27x
EV / EBITDA	10.1x	5.42x	6.56x	5.31x	2.56x	1.91x	1.51x
EV / EBIT	-11.1x	-38.8x	-129x	-23.6x	-7.97x	-9.52x	-12.9x
EV / FCF	-22.1x	-	49.6x	-41.8x	13.8x	10.6x	6.58x
FCF Yield	-4.53%	-	2.02%	-2.39%	7.26%	9.41%	15.2%
Dividend per Share ²	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-
EPS ²	-0.39	-0.16	-0.17	-0.21	-0.32	-0.165	-0.14
Distribution rate	-	-	-	-	-	-	-
Net sales ¹	58.32	84.73	93.52	102	106.1	100.2	103.9
EBITDA ¹	7.198	12.06	15.24	15.79	16.55	16.72	18.25
EBIT ¹	-6.6	-1.682	-0.777	-3.543	-5.318	-3.35	-2.15
Net income ¹	-7.512	-3.484	-3.836	-5.147	-8.115	-4.2	-3.6
Net Debt ¹	-16.01	-11.29	-5.642	-3.006	-3.146	-6	-10.25
Reference price ²	4.461	3.630	4.645	3.471	1.789	1.513	1.513
Nbr of stocks (in thousands)	19,956	21,108	22,733	25,008	25,449	25,043	-
Announcement Date	10/03/22	21/03/23	26/03/24	20/03/25	19/03/26	-	-

¹EUR in Million²EUR

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
BRAGG GAMING GROUP INC.	-8.81x	0.3x	1.82x	-	4.22Cr
TENCENT HOLDINGS LIMITED	14.91x	4.09x	9.52x	1.38%	51TCr
NETFLIX, INC.	21.91x	6.48x	19.44x	-.--%	33TCr
UBER TECHNOLOGIES, INC.	24.73x	2.58x	13.31x	-.--%	15TCr
SK SQUARE CO., LTD.	5.59x	115.69x	4.3x	0.1%	13TCr
PROSUS N.V.	9.98x	12.38x	122.69x	0.43%	10TCr
SPOTIFY TECHNOLOGY S.A.	31.6x	3.83x	24.9x	-.--%	9.66TCr
AIRBNB, INC.	27.78x	5.21x	14.72x	-.--%	8.38TCr
DOORDASH, INC.	66.52x	3.91x	19.07x	-.--%	7.41TCr
NASPERS LIMITED	8.99x	4.18x	46.82x	0.5%	4.03TCr
Average	20.32x	15.86x	27.66x	0.27%	15.25TCr
Weighted average by Cap.	20.37x	14.65x	22.03x	0.52%