Fairvalue-Calculator Fairvalue-Calculator
EN DE

Big Rock Brewery Inc (BR) Fair Value & Analysis

Consumer Defensive · CA · Market cap C$17.0M

BR Big Rock Brewery Inc BR · TO
PriceC$0.6900
Fair ValueC$5.63
Upside+715.9%
Quality95/100
Evidence: Low Range C$4.23 – C$7.04

Fair value as of: Jun 24, 2026

From 3 valuation models · updated 5 days ago

Share price +3.0% over the past month.

Price vs Fair Value (12 months)

C$1.14 C$0.6500 Fair Value C$5.63 Jun 2025 Jun 2026

12‑month range C$0.6500 – C$1.14 · fair‑value band C$4.23 – C$7.04 · the C$0.6900 price screens below the C$5.63 fair value. As of Jun 24, 2026.

✦ Which stocks are undervalued right now? Check free Discover now →

Analysis

Big Rock Brewery Inc (BR) currently trades at C$0.6900, while our model-based Fair Value estimate is C$5.63 — implying the stock looks roughly 715.9% undervalued today. We read business quality at 95/100 (high quality), in the Consumer Defensive sector. Bull case: trading below our estimate, it may offer upside if the fundamentals hold. Bear case: a low price can be a value trap when quality is weak or the data is thin (evidence: low) — always confirm before acting.

Over the trailing twelve months, Big Rock Brewery Inc generated revenue of C$49.1M at a net margin of -5.4%. Revenue grew 0.5% year over year. It earns a return on equity of -10.8%. Net debt stands at C$12.7M. Fundamentals as of Jun 24, 2026

Key figures & financial health

Revenue (TTM) C$49.1M
Revenue growth (YoY) +0.5%
Net margin -5.4%
Return on equity -10.8%
Free cash flow −C$6.7M FY2025
Operating margin -14.3%
More key figures
EPS (TTM) C$-0.1100
EPS growth (YoY) -66.7%
Net debt C$12.7M FY2025

Figures from reported company fundamentals (EODHD) · as of Jun 24, 2026. TTM = trailing twelve months.

About the company

Big Rock Brewery Inc. produces, markets, and distributes craft beers, ciders, ready to drink, and other alcoholic and non-alcoholic beverages in Canada. It operates in two segments, Wholesale and Retail. The company offers a selection of beer, non-alcoholic beer, ciders, and ready-to-drink beverages under the Big Rock, Tree Brewing, Pacer, Rock Creek Cider, Dukes Cider, AGD, Shaftebury, Bow Valley, White Peaks, and Cottage Springs brand names. It also provides apparel and accessories, including jackets, headwear, sweaters, glassware, belt buckles, and coolers. The company sells its products to provincial liquor boards, grocery chains, and on-premise customers; and through premises owned and/or operated by the company. Big Rock Brewery Inc. was founded in 1985 and is headquartered in Calgary, Canada.

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Big Rock Brewery Inc reported revenue of C$49.1M in FY2025 versus C$46.0M in FY2021, a compound +1.6%/yr. Reported net income was −C$929K in FY2025.

Revenue +1.6%/yr
FY21 C$46.0M
FY22 C$47.1M
FY23 C$43.7M
FY24 C$43.4M
FY25 C$49.1M
Net income
FY21 −C$3.3M
FY22 −C$7.1M
FY23 −C$2.9M
FY24 −C$13.5M
FY25 −C$929K

Open the full interactive analysis →

Similar stocks

6 more Beverages - Brewers stocks, each showing price versus our Fair Value estimate (as of Jun 24, 2026).

Stock Price Fair Value vs Fair Value
Ambev S.A ABEV 14,120 ARS 4,275 ARS -70%
Anheuser-Busch InBev SA BUDFF $79.94 $74.38 -7%
1NBA 1NBA €71.18 €62.02 -13%
Fomento Económico Mexicano, S.A. FEMSAUBD 213.28 MXN 329.85 MXN +55%
Heineken N.V HINKF $81.18 $61.75 -24%
Constellation Brands, Inc STZ $143.38 $177.43 +24%

Explore undervalued stocks

More undervalued Consumer Defensive stocks →

All undervalued stocks TechnologyFinancial ServicesHealthcareConsumer CyclicalConsumer DefensiveCommunication ServicesIndustrialsEnergyBasic MaterialsReal EstateUtilities Deeply Undervalued StocksUndervalued Blue-Chip StocksUndervalued Small-Cap Stocks

Frequently asked questions

Is Big Rock Brewery Inc (BR) undervalued?
As of Jun 24, 2026, our model estimates a fair value of C$5.63 versus a price of C$0.6900 — about +716% (undervalued). Model-based estimate, not financial advice.
What is the fair value of BR?
Our 21-model fair value for Big Rock Brewery Inc is C$5.63 (as of Jun 24, 2026), built from audited fundamentals. The current price is C$0.6900.
What is the quality score of BR?
Big Rock Brewery Inc has a Quality Score of 95/100, measuring profitability, growth and balance-sheet strength from non-valuation factors.
What is the revenue of Big Rock Brewery Inc (BR)?
Big Rock Brewery Inc reported trailing-twelve-month revenue of about C$49.1M (latest available figure, as of Jun 24, 2026).
What is the net profit margin of BR?
The net profit margin of Big Rock Brewery Inc is about -5.4%, meaning it is currently running at a net loss. Based on the latest reported figures.

How we calculate Fair Value

Each company is valued through a stack of independent intrinsic-value models (DCF variants, residual-income, multiples and more), blended into one family-balanced consensus and weighted by how much trustworthy data backs it. A separate quality layer scores the fundamentals. Every input is real reported data — nothing guessed.

Educational research only · not financial advice · no buy/sell recommendation. Model-based estimates are not certainties; their reliability depends on data quality and assumptions.