BRIGHTCOVE INC. |
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 1.63 USD | 0.00% |
|
-6.32% | -37.07% |
| Apr. 15 | Brightcove Announces the Launch of Its New Player Platforms for Roku, Samsung and LG Smart TVs | CI |
| Apr. 10 | Brightcove Names John Wagner CFO | MT |
Valuation
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|
| Capitalization 1 | 337.2 | 732.4 | 419.9 | 220 | 112.6 | 71.24 | - |
| Enterprise Value (EV) 1 | 337.2 | 732.4 | 419.9 | 220 | 112.6 | 71.24 | 71.24 |
| P/E ratio | -15 x | -123 x | 78.6 x | -23.8 x | -4.89 x | -4.18 x | -4.94 x |
| Yield | - | - | - | - | - | - | - |
| Capitalization / Revenue | 1.83 x | 3.71 x | 1.99 x | 1.04 x | 0.56 x | 0.36 x | 0.36 x |
| EV / Revenue | 1.83 x | 3.71 x | 1.99 x | 1.04 x | 0.56 x | 0.36 x | 0.36 x |
| EV / EBITDA | 38.2 x | 35.7 x | 17.4 x | 12.3 x | 9.44 x | 4.75 x | 3.96 x |
| EV / FCF | - | 58,184,288 x | - | - | - | - | - |
| FCF Yield | - | 0% | - | - | - | - | - |
| Price to Book | - | - | - | - | - | - | - |
| Nbr of stocks (in thousands) | 38,801 | 39,806 | 41,091 | 42,072 | 43,472 | 43,705 | - |
| Reference price 2 | 8.690 | 18.40 | 10.22 | 5.230 | 2.590 | 1.630 | 1.630 |
| Announcement Date | 2/19/20 | 2/17/21 | 2/16/22 | 2/23/23 | 2/22/24 | - | - |
1USD in Million2USD
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|
| Net sales 1 | 184.5 | 197.4 | 211.1 | 211 | 201.2 | 197.1 | 200.2 |
| EBITDA 1 | 8.817 | 20.51 | 24.2 | 17.86 | 11.93 | 15.01 | 18 |
| EBIT 1 | 3.6 | 15.22 | 18.95 | 10.58 | -0.693 | -2.279 | 0.8 |
| Operating Margin | 1.95% | 7.71% | 8.98% | 5.01% | -0.34% | -1.16% | 0.4% |
| Earnings before Tax (EBT) | -21.34 | -5.195 | 6.199 | -9.067 | - | - | - |
| Net income | -21.9 | -5.813 | 5.397 | -9.015 | - | - | - |
| Net margin | -11.87% | -2.95% | 2.56% | -4.27% | - | - | - |
| EPS 2 | -0.5800 | -0.1500 | 0.1300 | -0.2200 | -0.5300 | -0.3900 | -0.3300 |
| Free Cash Flow | - | 12.59 | - | - | - | - | - |
| FCF margin | - | 6.38% | - | - | - | - | - |
| FCF Conversion (EBITDA) | - | 61.38% | - | - | - | - | - |
| FCF Conversion (Net income) | - | - | - | - | - | - | - |
| Dividend per Share | - | - | - | - | - | - | - |
| Announcement Date | 2/19/20 | 2/17/21 | 2/16/22 | 2/23/23 | 2/22/24 | - | - |
1USD in Million2USD
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: December | 2021 Q3 | 2021 Q4 | 2022 Q1 | 2022 Q2 | 2022 Q3 | 2022 Q4 | 2023 Q1 | 2023 Q2 | 2023 Q3 | 2023 Q4 | 2024 Q1 | 2024 Q2 | 2024 Q3 | 2024 Q4 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 52.16 | 52.64 | 53.38 | 54.45 | 53.94 | 49.24 | 49.06 | 50.99 | 50.98 | 50.16 | 49.55 | 48.48 | 49.15 | 49.89 |
| EBITDA 1 | 4.151 | 5.867 | 5.076 | 6.666 | 4.939 | 1.178 | -2.68 | 3.578 | 5.546 | 5.488 | 4.56 | 3.263 | 3.186 | 4.05 |
| EBIT 1 | 2.887 | 4.65 | 3.832 | 5.292 | 2.818 | -1.36 | -5.612 | 0.537 | 2.263 | 2.119 | 0.556 | -1.04 | -1.129 | -0.6665 |
| Operating Margin | 5.53% | 8.83% | 7.18% | 9.72% | 5.22% | -2.76% | -11.44% | 1.05% | 4.44% | 4.22% | 1.12% | -2.14% | -2.3% | -1.34% |
| Earnings before Tax (EBT) | -0.552 | 0.657 | -2.345 | -0.122 | -1.489 | -5.111 | -11.29 | -5.92 | -2.161 | - | - | - | - | - |
| Net income | -1.02 | 0.417 | -1.637 | -0.301 | -1.68 | -5.397 | -11.71 | -6.237 | -2.421 | - | - | - | - | - |
| Net margin | -1.96% | 0.79% | -3.07% | -0.55% | -3.11% | -10.96% | -23.88% | -12.23% | -4.75% | - | - | - | - | - |
| EPS 2 | -0.0200 | 0.0100 | -0.0400 | -0.0100 | -0.0400 | -0.1300 | -0.2800 | -0.1400 | -0.0600 | -0.0600 | -0.0800 | -0.1100 | -0.1000 | -0.1000 |
| Dividend per Share | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Announcement Date | 10/27/21 | 2/16/22 | 4/27/22 | 8/2/22 | 11/2/22 | 2/23/23 | 5/3/23 | 8/2/23 | 11/1/23 | 2/22/24 | - | - | - | - |
1USD in Million2USD
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|
| Net Debt | - | - | - | - | - | - | - |
| Net Cash position | - | - | - | - | - | - | - |
| Leverage (Debt/EBITDA) | - | - | - | - | - | - | - |
| Free Cash Flow | - | 12.6 | - | - | - | - | - |
| ROE (net income / shareholders' equity) | - | - | - | - | - | - | - |
| ROA (Net income/ Total Assets) | - | - | - | - | - | - | - |
| Assets | - | - | - | - | - | - | - |
| Book Value Per Share | - | - | - | - | - | - | - |
| Cash Flow per Share | - | - | - | - | - | - | - |
| Capex | - | 8.72 | - | - | - | - | - |
| Capex / Sales | - | 4.42% | - | - | - | - | - |
| Announcement Date | 2/19/20 | 2/17/21 | 2/16/22 | 2/23/23 | 2/22/24 | - | - |
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
Sell
Buy
Mean consensus
OUTPERFORM
Number of Analysts
2
Last Close Price
1.63
USD
Average target price
4
USD
Spread / Average Target
+145.40%
EPS Revisions
| 1st Jan change | Capi. | |
|---|---|---|
| -37.07% | 71.24M | |
| +18.66% | 414B | |
| +15.27% | 242B | |
| +12.15% | 144B | |
| +20.63% | 104B | |
| +17.19% | 83.87B | |
| +54.11% | 57.64B | |
| +33.59% | 53.37B | |
| +6.02% | 37.83B | |
| +15.88% | 32.51B |
- Stock Market
- Equities
- BCOV Stock
- Financials Brightcove Inc.
