EN DE

WildBrain Ltd (WILD) Fair Value & Analysis

Communication Services · CA · Market cap C$274M

WL WildBrain Ltd WILD · TO
PriceC$1.37
Fair ValueC$4.02
Upside+193.4%
Quality53/100
Watch WildBrain Ltd for free, get notified when fair value or trend changes. Watch for free
Mixed Growth
Highly profitable · 75.4% net margin
Negative equity (buybacks among others) · generates free cash flow
Ranks above peers (8/11)
Narrow moat 37/100
Evidence: Medium Range C$2.52 – C$5.52 Share as image

Fair value as of: Aug 13, 2026

From 12 valuation models · updated today

Fair value updated Aug 13, 2026, revised from C$4.76 to C$4.02 (−15.5%) since Jul 16, 2026. Share price +7.0% over the past month.

A solid business, screening 193% undervalued on our models.

What matters now

  • The price is below even our cautious bear case (C$2.52). The market is more pessimistic than our downside scenario.
  • Solid quality (53/100) at a price below fair value, the discount is the argument here, not the business quality.
  • A fairly wide model range (C$2.52 to C$5.52) leaves room in how you read the outcome.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

C$4.15 C$0.9400 Fair Value C$4.02 May 2021 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Aug 13, 2026.

How to read this chart

60‑month range C$0.9400 – C$4.15 · fair‑value band C$2.52 – C$5.52 · the C$1.37 price screens below the C$4.02 fair value. Dashed = 300-day average. As of Aug 13, 2026.

Full chart & analysis →

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

Analysis

WildBrain Ltd (WILD) currently trades at C$1.37, while our model-based Fair Value estimate is C$4.02, implying the stock looks roughly 193.4% undervalued today. The Quality Score stands at 53/100 (solid quality), in the Communication Services 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: medium), always confirm before acting.

Over the trailing twelve months, WildBrain Ltd generated revenue of C$517M at a net margin of 75.4%. Revenue declined 16.0% year over year. It earns a return on equity of -1.2%. Net debt stands at C$505M. Fundamentals as of Aug 13, 2026

Our scenario range runs from C$2.52 (bear case) to C$5.52 (bull case); at C$1.37, the current price sits below that range. Bear and bull are the same models run on conservative and optimistic assumptions (margins, growth, valuation multiples), so a plausible valuation range, not a price target. The share trades about 39% below its 52-week high and 23% above its 52-week low, currently below its 200-day average. For context, the median of 10 Communication Services peers we cover trades at -43% fair-value upside, at 193%, WILD screens cheaper than that median.

Fair Value models

Each model estimates fair value its own way; the Fair Value above is the evidence-weighted blend. Evidence (0–100) measures how completely this model’s inputs are available: well-fed models carry more weight in the blend. The spread across models is intentional, each one stresses a different value driver; dividend models, for instance, come out structurally low when payout is small.

Model Bear Bear = the cautious scenario: the same model computed with conservative anchors (lower growth, margins and valuation multiples). Together with Bull it frames a plausible valuation range, not a price target.BaseBull Bull = the optimistic scenario: the same model computed with favourable anchors (higher growth, margins and valuation multiples). Together with Bear it frames a plausible valuation range, not a price target. Evidence
Highest evidence
Growth DCF C$2.77 C$5.38 C$9.01 80
Rev-Margin DCF C$2.66 C$5.82 C$10.08 74
ROIC Compounder C$1.68 C$2.46 C$3.35 72
All 12 models by family
DCF Models
FCF DCF C$2.90 C$6.03 C$10.79 38
5Y Revenue Exit C$2.66 C$5.91 C$10.38 39
5Y EBITDA Exit C$3.11 C$6.88 C$11.69 41
10Y Revenue Exit C$2.57 C$5.44 C$9.97 36
10Y EBITDA Exit C$2.94 C$6.06 C$10.95 37
Earnings-Based
EPV C$1.35 C$1.71 C$2.00 59
Multiples
EV/EBIT C$3.93 C$5.79 C$7.65 53
EV/EBITDA C$3.71 C$5.49 C$7.27 54
EV/Revenue C$2.59 C$4.40 C$6.21 43
Growth DCF
Growth DCF C$2.77 C$5.38 C$9.01 80
Rev-Margin DCF C$2.66 C$5.82 C$10.08 74
Economic Profit
ROIC Compounder C$1.68 C$2.46 C$3.35 72

Widest divergence: DCF Models (C$6.03) versus Earnings-Based (C$1.71). Highest evidence: Growth DCF (80).

Notify me when WILD reaches fair value

Free. You confirm by email (double opt-in) and can unsubscribe anytime in one click.

Key figures & financial health

Revenue (TTM) C$517M
Revenue growth (YoY) -16.0%
Net margin 75.4%
Return on equity -1.2%
Free cash flow C$98.9M FY2025
Operating margin -9.4%
More key figures
EPS (TTM) C$-0.1900
EPS growth (YoY) -50.6%
Net debt C$505M FY2025

Figures from reported company fundamentals · as of Aug 13, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 53/100

Of which business quality 50 · Market factors (momentum, volatility) 34

Profitability 19
Margins and returns on capital today
Quality Growth 63
Are margins and returns improving?
Cashflow 83
Earnings quality: real cash, not paper profit
Fin. Strength 9
Balance sheet, leverage, solvency risk
Investment 100
Disciplined investing over empire-building
Low Volatility 50
Calm price path (market factor)
Momentum 34
Price trend over the last 3–12 months (market factor)
52W Momentum 16
Distance to the 52-week high (market factor)
Net Issuance 55
Buybacks instead of dilution

Non-valuation factor families (profitability, growth, cashflow, financial strength, momentum …), each academically grounded. Valuation itself sits in the Fair Value and is deliberately excluded here to avoid double-counting.

About the company

WildBrain Ltd., together with its subsidiaries, develops, produces, and distributes films and television programs in Canada, the United States, the United Kingdom, and internationally. It operates through Content and Audience Engagement; and Global Licensing segments.

Full company description

WildBrain Ltd., together with its subsidiaries, develops, produces, and distributes films and television programs in Canada, the United States, the United Kingdom, and internationally. It operates through Content and Audience Engagement; and Global Licensing segments. The company focuses on children's and family content, including animated series; provides content production and distribution services; and sells advertising ad-supported video-on-demand (AVOD) platforms. It also licenses rights of new proprietary series or pre-sells shows that are in development to individual streaming services, broadcasters, and other media platforms; manages copyrights; and re-licenses rights of existing series in the library or packages of programs of its own proprietary titles, as well as third-party produced titles. In addition, the company operates as entertainment, sport, and brand licensing agency for the company's own and operated brands; and offers publishing, music rights, and live tours. Further, it licenses and offers library under the Peanuts, Strawberry Shortcake, Teletubbies, Yo Gabba Gabba!, Degrassi, Bob the Builder, Sonic, Cloudy with a Chance of Meatballs, Fireman Sam, In the Night Garden, Inspector Gadget, Slugterra, and Polly Pocket. Additionally, the company offers its content for streaming services, broadcasters, on-demand services, and home entertainment companies; and conventional and specialty terrestrial and cable/satellite television broadcasters, as well as for other media platforms and digital providers. The company was formerly known as DHX Media Ltd. and changed its name to WildBrain Ltd. in December 2019. WildBrain Ltd. was incorporated in 2004 and is headquartered in Toronto, Canada.

Company description, as reported by the company or data provider.

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

WildBrain Ltd reported revenue of C$523M in FY2025 versus C$453M in FY2021, a compound +3.7%/yr. Reported net income was −C$89.8M in FY2025.

Growth Quality 63/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Latest Revenue (FY 2025)
C$523M
Latest YoY
+13.3%
Avg. growth/yr (3Y) Measures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump.
+1.0%
Avg. growth/yr (5Y) Measures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump.
+4.2%
Avg. growth/yr (20Y) Measures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump.
+17.5%
Revenue +3.7%/yr
FY21 C$453M
FY22 C$507M
FY23 C$533M
FY24 C$462M
FY25 C$523M
Net income
FY21 −C$7.1M
FY22 C$5.6M
FY23 −C$45.6M
FY24 −C$106M
FY25 −C$89.8M

Watch WILD: get an alert when its fair value changes →

Share or link this analysis
For bloggers & editors: embed code + live data

For bloggers, editors and developers: paste this into your site or blog (a “Custom HTML” block in WordPress), it shows the current fair value and links back here. Free, plain HTML, and welcome. Full data streams (CSV/JSON) at /developers.

Cite: Fair Value Calculator (2026). "WildBrain Ltd Fair Value". https://www.fairvalue-calculator.com/stock/WILD

Peer Group

Entertainment · 268 stocks

How this stock ranks against its industry: the green marker is this stock, the band is the typical 25–75% peer range, and the tick is the median.

Quality Score 53 · Above median
Fair Value upside +200% · Top 25%
Return on assets 5% · Top 25%
Net margin (TTM) 75% · Top 25%
Operating margin (TTM) -9% · Below median
Revenue growth -16% · Bottom 25%

Valuation Multiples vs Entertainment median · lower = cheaper

P/S (TTM) 0.38× · Cheaper than median
P/FCF 2.0× · Cheaper than median
EV/EBITDA 8.7× · Cheaper than median

Snowflake

Five quick dimensions, each 0 to 100: VALUE (fair-value potential), FUTURE (revenue growth), PAST (return on equity), HEALTH (low debt), DIVIDEND (yield). Green = this stock, grey = typical sector peer.

VALUE 100 · sector 7
FUTURE 0 · sector 12
PAST 0 · sector 0
HEALTH 100 · sector 97
DIVIDEND 0 · sector 44

PAST 0: with negative equity (buybacks among others) return on equity is not meaningfully computable.

Values & ESG

Does this company touch areas you may want to avoid? The classification is inferred from sector and industry.

None of the checked exposures detected

ESG scores are not available for this stock yet. Values and ESG data are contextual and can differ between providers.

Similar stocks

10 more Entertainment stocks, each showing price versus our Fair Value estimate (as of Aug 13, 2026).

Stock Price Fair Value vs Fair Value
Netflix, Inc ZNFL C$6.08 C$2.66 -56%
The Walt Disney Company DIS $103.18 $80.62 -22%
Warner Bros. Discovery, Inc WBD $27.65 $9.03 -67%
Live Nation Entertainment, Inc LYV $185.33 $59.97 -68%
Empresas Cablevisión, S.A. CABLECPO 55.00 MXN 59.14 MXN +8%
PT MNC Digital Entertainment Tbk, MSIN 370.00 IDR 212.14 IDR -43%
Prime Focus Limited PFOCUS ₹268.00 ₹63.45 -76%
JYP Entertainment Corporation 035900 46,000 KRW 82,382 KRW +79%
SM Entertainment Co 041510 75,500 KRW 208,415 KRW +176%
PVR INOX Limited PVRINOX ₹1,176 ₹467.91 -60%

Compare WildBrain Ltd with another stock

Price, fair value, quality and upside side by side.

Free, no sign-up

Explore undervalued stocks

More undervalued Communication Services stocks →

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

Frequently asked questions

Is WildBrain Ltd (WILD) overvalued or undervalued?
As of Aug 13, 2026, our model estimates a fair value of C$4.02 versus a price of C$1.37, about +193% (undervalued).
What is the fair value of WILD?
Our model-based fair value for WildBrain Ltd is C$4.02 (as of Aug 13, 2026), built from audited fundamentals. The current price is C$1.37.
What is the quality score of WILD?
WildBrain Ltd has a Quality Score of 53/100. It measures business quality (profitability, growth, cash flow, balance-sheet strength, investment discipline, share issuance). Market factors such as price momentum and volatility do not enter the number; they are shown separately in the detail view.
What is the revenue of WildBrain Ltd (WILD)?
WildBrain Ltd reported trailing-twelve-month revenue of about C$517M (latest available figure, as of Aug 13, 2026).
What is the net profit margin of WILD?
The net profit margin of WildBrain Ltd is about 75.4%, meaning it keeps roughly 75.4% of revenue as net income. 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.

14 days Pro free · no card

Track WildBrain Ltd and try Pro for 14 days

One email gets you 14 days of full Pro (review alerts, the 35,000+ stock screener, the diversification check) plus the monthly Top-25 report of the most undervalued quality stocks. No card, cancel anytime.

Zero risk: nothing is ever charged. After 14 days you decide whether to stay.