US · BRAG
Bragg Gaming Group Inc.
- Sector
- Technology · Electronic Gaming & Multimedia
- Headquarters
- Toronto, ON M5X 1E3
- Website
- bragg.games
Price · as of 2024-12-31
$2.02
Market cap 42.76M
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $37.00 | +1,731.68% |
| Intrinsic Value(DCF) | $1.92 | -4.95% |
| Graham-Dodd Method(GD) | $0.70 | -65.35% |
| Graham Formula(GF) | — | — |
Valuation history
Annual price (USD per share) overlaid with each model's fair value. Y-axis is log scale.
| Year | Price | AI | DCF | Graham-Dodd | Graham Formula |
|---|---|---|---|---|---|
| 2010 | $0.00 | $0.00 | |||
| 2011 | |||||
| 2012 | $0.00 | $486.80 | |||
| 2013 | $0.00 | $0.00 | |||
| 2014 | |||||
| 2015 | $0.00 | $0.00 | |||
| 2016 | $2.70 | $0.00 | |||
| 2017 | $0.00 | $0.00 | |||
| 2018 | $8.09 | $127.28 | $9,237.54 | $0.00 | $0.00 |
| 2019 | $1.69 | $243.87 | $1,090,047.22 | $0.00 | $0.00 |
| 2020 | $17.35 | $12,412.69 | $13,557,597.79 | $0.00 | $0.00 |
| 2021 | $6.83 | $94.84 | $95,732.01 | $0.20 | $4.10 |
| 2022 | $3.78 | $147.37 | $4,024.15 | $1.10 | $0.00 |
| 2023 | $5.16 | $29.78 | $9.72 | $1.00 | $0.00 |
| 2024 | $4.36 | $31.65 | $0.29 | $0.70 | $0.00 |
AI valuation
Our deep-learning model estimates Bragg Gaming Group Inc.'s (BRAG) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $37.00
- Current price
- $2.02
- AI upside
- +1,731.68%
Methodology and confidence bands appear in the dedicated valuation theory section. The AI score is an estimate, not a recommendation.
Intrinsic value (DCF)
Open DCF calculatorThree textbook valuation models, recomputed daily from the latest financial statements. The DCF uses our Chepakovich model. Graham-Dodd and Graham Formula are conservative reference points.
DCF
$1.92
-4.95% upside
Graham-Dodd
$0.70
-65.35% upside
Graham Formula
—
— upside
Peer comparison
Same-industry comparables, ranked by market cap.
| Basic Info | Model Valuation | Core Valuation | Profitability | Leverage & Liquidity | Growth | Cash Flow | Dividends | Enterprise Value | Risk | ||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Ticker | Company Name | Price | Market Cap | AI Upside | DCF Upside | GD Upside | GF Upside | P/E | P/B | P/S | EV/EBITDA | PEG | P/TBV | Gross Margin | Operating Margin | Net Margin | ROE | ROIC | ROA | Debt/Equity | Interest Coverage | Current Ratio | Quick Ratio | Net Debt/EBITDA | EPS Growth | Sales Growth | FCF Growth | FCF Yield | Op Cash Flow Ratio | Cash ROIC | Dividend Yield | Dividend Payout | Shareholder Yield | EV/EBIT | EV/FCF | EV/Sales | Altman Z-Score |
| BRAG | Bragg Gaming Group Inc. | $2.02 | 42.76M | +1,467% | -5% | -65% | — | -17.59 | 1.23 | 0.89 | 6.98 | -74.75 | 18.41 | 52.98% | -3.47% | -5.05% | -7.18% | -3.95% | -4.90% | 0.14 | -1.29 | 1.14 | 1.05 | -0.01 | 2353.00% | 907.00% | -19945.00% | -2.21% | 0.38 | -2.91% | 0.00% | 0.00% | 0.00% | -25.50 | -45.06 | 0.89 | 1.47 |
| DSWL | Deswell Industries, Inc. | $3.60 | 57.37M | +564% | -12% | +92% | +10% | 3.12 | 0.34 | 0.51 | -10.32 | 6.81 | 0.34 | 20.18% | 4.90% | 16.47% | 11.35% | 10.39% | 9.63% | 0.00 | — | 5.45 | 4.83 | -7.12 | 4583.00% | -253.00% | 292.00% | 37.99% | 0.76 | 41.99% | 9.17% | 28.60% | 44.81% | -12.30 | -3.09 | -0.60 | 3.04 |
| GAME | GameSquare Holdings, Inc. | $0.33 | 32.04M | +10,489% | -23% | — | — | -0.35 | -6.00 | 0.18 | -0.57 | — | -0.57 | 15.88% | -47.97% | -50.68% | -648.31% | -231.74% | -69.72% | -8.04 | -80.83 | 0.67 | 0.62 | -0.23 | -3772.00% | 13291.00% | 9014.00% | -173.41% | -0.56 | -153.53% | 0.00% | 0.00% | 7.63% | -0.63 | -0.95 | 0.30 | -3.01 |
| GMHS | Gamehaus Holdings Inc. | $1.04 | 55.71M | +2,895% | -26% | -1% | — | 24.98 | 2.98 | 0.84 | 18.89 | — | 3.51 | 52.68% | 2.87% | 3.36% | 11.78% | 19.66% | 8.04% | 0.02 | — | 2.82 | 1.92 | -3.35 | -4873.00% | -1872.00% | -2070.00% | 2.20% | 0.16 | 13.18% | 0.00% | 0.00% | 0.00% | 24.45 | 38.07 | 0.70 | 8.30 |
| GMM | Global Mofy Metaverse Lim… | $1.23 | 36.36M | +3,028% | +24,037% | — | — | -1.12 | 0.35 | 0.39 | -3.42 | — | 9.15 | 40.24% | 5.37% | -34.50% | -35.82% | 5.71% | -28.13% | 0.06 | 15.38 | 1.10 | 0.37 | 0.08 | -38333.00% | 3525.00% | -21969.00% | 101.87% | 1.42 | 42.02% | 0.00% | 0.00% | 0.00% | 7.05 | 0.96 | 0.38 | 1.59 |
| NCTY | The9 Limited | $5.63 | 26.33M | +178% | +6% | -61% | +989% | -5.41 | 0.90 | 3.57 | 22.62 | — | 0.92 | -1.44% | -52.60% | -65.72% | -22.74% | -14.63% | -14.72% | 0.31 | -1.72 | 1.19 | 0.09 | 5.43 | -36150.00% | -3761.00% | 2842.00% | -15.62% | -0.21 | -15.49% | 0.00% | 0.00% | 0.00% | -8.92 | -8.42 | 4.69 | -8.66 |
| NOTE | FiscalNote Holdings, Inc. | $1.07 | 16.07M | +9,864% | +398% | — | — | 15.95 | 1.55 | 1.26 | 5.42 | — | -1.03 | 63.28% | -26.56% | 7.91% | 13.47% | -11.91% | 2.73% | 1.77 | -1.35 | 1.12 | 0.94 | 2.69 | -10786.00% | -933.00% | -6735.00% | -9.34% | -0.10 | -5.59% | 0.00% | 0.00% | 59.99% | -9.08 | -20.46 | 2.41 | -3.00 |
| NUKK | Nukkleus Inc. | $2.13 | 35.48M | +2,941% | -71% | — | +12,099% | -0.31 | -0.37 | 0.45 | -0.76 | — | -0.37 | 16.89% | -239.78% | -144.07% | 128.19% | 298.21% | -392.76% | -0.56 | -25.78 | 0.14 | 0.09 | -0.50 | -6438.00% | -6355.00% | 19964.00% | -144.41% | -0.54 | 80.31% | 0.00% | 0.00% | 0.00% | -0.43 | -1.58 | 1.02 | -106.00 |
| QMCO | Quantum Corporation | $5.48 | 34.24M | +156% | -22% | — | +1,265% | -0.48 | -0.33 | 0.20 | -2.01 | -0.30 | -0.31 | 40.08% | -15.21% | -42.00% | 80.52% | 110.90% | -67.11% | -0.81 | -1.77 | 0.40 | 0.27 | -1.37 | 15988.00% | -1205.00% | 7822.00% | -52.17% | -0.09 | 75.99% | 0.00% | 0.00% | 0.00% | -4.11 | -5.99 | 0.62 | -8.70 |
About Bragg Gaming Group Inc.
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.
- CEO
- Matevz Mazij
- Employees
- 502
- Beta
- 0.54
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($1.92 ÷ $2.02) − 1 = -4.95% (DCF, example).