Subscribe

Brave Bison Group plc (BBSN.L)

GBp87.50 +1.50 (+1.74%)
GB LSE Communication Services Internet Content & Information
Address The Varnish Works N1 9AJ
London, GB
CEO Hannah Kimuyu
IPO 2013-11-12
ISIN GB00BSLKLP68

Explore sections of this company profile

Description

Brave Bison Group plc (BBSN.L), a digital advertising agency headquartered in London and founded in 2011, boasts a significant international footprint, operating across the United Kingdom, Europe, the Asia-Pacific region, and beyond. The company's expertise lies in the complete lifecycle of online video content, from its initial creation and distribution to its monetization. This includes managing its own successful digital brands, such as "The Hook" on Instagram, "The Wave House" on TikTok, and "Slick" on Snapchat. Furthermore, Brave Bison collaborates with notable channel partners like the PGA Tour and US Open to manage and optimize their content on platforms such as YouTube. In addition to content services, the company actively procures media placements across various advertising platforms, including direct acquisitions from content creators. It also offers management solutions for client-specific transactional platforms. Brave Bison's overarching goal is to assist a broad spectrum of clients – including content owners, operators, brands, publishers, and advertisers – in cultivating and engaging online audiences, thereby enabling them to generate revenue from their content across major digital video platforms like YouTube, Facebook, and Snapchat. Initially incorporated as Rightster Group Plc, the company underwent a name change to Brave Bison Group Plc in May 2016.

Market Cap & Enterprise Value
Merger & Acquisition History

No mergers or acquisitions recorded for this company.

Technical Outlook
Loading outlook…
Loading forecast...
Signal Summary Loading…
Indicator 1D1W2W3W1M
Each column is computed on that timeframe's candles (1D = daily, 1W ≈ weekly, 1M ≈ monthly), not on the same last day. ▲ bullish · ▼ bearish · — neutral. The Net row counts signals per column; hover any cell (or the indicator name) to see the exact rule behind it.
Day Score & sub-scores
Statistical fingerprint & regime detail
Conditional historical analysis
Customize analysis (advanced)
Indicative levels generated algorithmically. Not financial advice.
Risk Profile
Loading risk profile…
Price Chart
Averages
Trend
Price
Levels
Draw
GBp87.50 +1.50 (+1.74%)
Loading historical data…
Volume Profile
Loading…
Liquidity & share structure
Average Volume
189.2K
Beta
0.46
Float Shares
23.81M
Free Float %
21.2%
Price Performance
1D5D1M3M6M YTD1Y3Y5Y10YMax
-2.33% +3.70% +3.70% +5.66% +3.70% +20.86% +62.79% +52.73% +193.71% +24.26% -94.17%
Rolling Volatility
Loading…
Drawdown
Loading…
Relative Strength
Loading…
Monthly Returns Heatmap
From To
Loading…
Annual Monthly Returns
Loading…
Daily Returns Distribution
vs.
Loading histogram data…

Revenue flow

Revenue by geography

Revenue by segment

From To

Revenue composition

From To

By product

By geography

Financial Statements

Income Statement

Balance Sheet

Cash Flow Statement

Key Metrics

Financial Ratios

Employees

Financial Growth (CAGR)

Market Data

Price Targets & DCF
Current price
87.50
DCF (Unlevered) 131.05 +49.8%
DCF (Levered) 357.91 +309.0%

DCF figures are point estimates: small changes in growth or discount-rate assumptions move them materially. Read them as a reference, not a precise target.

Ratings Trend (MoM) 100% Bullish
Rating 2026-05 Change
Strong Buy 0 0
Buy 2 0
Hold 0 0
Sell 0 0
Strong Sell 0 0
Quality scores
Altman Z-Score
0.32
Distress
Piotroski F-Score
6 / 9
Average
MOAT Score
5 / 10
Developing
Composite Rating
B-
Overall Score
3 / 5
Medium
DCF Score
2 / 5
Medium
ROE Score
3 / 5
Medium
ROA Score
3 / 5
Medium
D/E Score
3 / 5
Medium
P/E Score
1 / 5
Low
P/Book Score
3 / 5
Medium
Operational MOAT
✗ Below peers
  • Revenue growth Internet Content & Information: +9.7%
    +65.5% Q4'25: +94.3% (vs Q4'23)
  • EPS growth Internet Content & Information: +26.9%
    +1,000.0% Q4'25: +432.0% (vs Q4'23)
  • FCF margin FCF growth · Internet Content & Information: +23.2%
    +7.9% Q4'25: +12.3% (vs Q4'23)
  • EBIT margin Internet Content & Information: +12.7%
    +7.9% Q4'25: +7.1% (vs Q4'23)
  • ROIC Internet Content & Information: +7.3%
    +11.8% Q4'25: +28.3% (vs Q4'23)
  • Share dilution Internet Content & Information: +0.3%
    -93.7% Q4'25: -93.1% (vs Q4'23)
  • Debt / EBITDA Net debt/EBITDA · Internet Content & Information: -1.09×
    1.87× Q4'25: 0.78× (vs Q4'23)
Valuation Multiples From To
Price Forecast (3Y) From To
Model
Adjust
P/E
Theoretical Return — If Invested Today

* These projections are based on analyst consensus estimates and user-defined valuation multiples. This table is for informational purposes only and does not constitute a recommendation to buy or sell any security. Past performance is not indicative of future results.

DCF Interactive Model (UFCF)
Projection years:
Market assumptions
WACC components (optional)
Ke (Cost of Equity) = Rf + β (0.46) × ERP
WACC = 90% × Ke + 10% × Kd (5.4%) × (1−t)

Modifying these values recalculates WACC automatically.

Business assumptions
Intrinsic value (base): 129.58 Current price: 87.50
Enterprise Value: Equity Value: Terminal Value: TV as % of EV:

Base values reflect the latest available data for this company and market conditions.

Consensus Estimates
Metric Dec 2013
actual
Dec 2014
actual
Dec 2015
actual
Dec 2016
actual
Dec 2017
actual
Dec 2018
actual
Dec 2019
actual
Dec 2020
actual
Dec 2021
actual
Dec 2022
actual
Dec 2023
actual
Dec 2024
actual
Dec 2025
actual
Dec 2026
2 Rev. Ana.
2 EPS Ana.
Revenue
6.16M
est: 2.03M (+203.6%)
8.70M
est: 8.83M (-1.4%)
14.55M
est: 14.00M (+4.0%)
17.72M
est: 17.70M (+0.1%)
9.14M
est: 8.80M (+3.9%)
21.17M
est: 36.81M (-42.5%)
16.81M
est: 24.02M (-30.0%)
14.49M
est: 12.70M (+14.0%)
21.66M
est: 21.35M (+1.5%)
31.65M
est: 29.20M (+8.4%)
35.70M
est: 35.50M (+0.6%)
32.83M
est: 21.30M (+54.1%)
54.32M
est: 33.50M (+62.2%)
48.75M
48.50M – 49.00M
+45.5% YoY
EBITDA
-17.17M
est: 86.0K (-20,072.7%)
-15.24M
est: -88.74M (+82.8%)
-51.37M
est: -27.77M (-85.0%)
-3.52M
est: -18.87M (+81.3%)
-13.93M
est: -5.21M (-167.1%)
626.0K
est: 1.57M (-60.0%)
-2.39M
est: 1.02M (-334.7%)
-822.0K
est: 537.9K (-252.8%)
838.0K
est: 904.0K (-7.3%)
2.14M
est: 1.24M (+73.0%)
2.34M
est: 1.50M (+55.3%)
3.18M
est: 1.48M (+114.5%)
4.31M
est: 2.33M (+85.1%)
3.39M
3.37M – 3.41M
+45.5% YoY
EBIT
-17.75M
est: 8.8K (-200,743.8%)
-17.21M
est: -77.47M (+77.8%)
-52.71M
est: -29.77M (-77.1%)
-6.43M
est: -64.81M (+90.1%)
-17.12M
est: -9.29M (-84.2%)
-103.0K
est: 161.2K (-163.9%)
-3.23M
est: 104.6K (-3,188.4%)
-2.20M
est: 55.3K (-4,069.4%)
525.0K
est: 93.0K (+464.3%)
1.54M
est: 127.2K (+1,111.9%)
1.25M
est: 154.7K (+710.0%)
2.15M
est: 1.08M (+99.3%)
4.31M
est: 1.69M (+154.6%)
2.47M
2.45M – 2.48M
+45.5% YoY
Net Income
-19.39M
est: -1.88M (-929.7%)
-18.05M
est: -84.35M (+78.6%)
-52.30M
est: -29.87M (-75.1%)
-5.90M
est: -64.28M (+90.8%)
-14.85M
est: -8.50M (-74.6%)
-70.0K
est: -1.23B (+100.0%)
-2.75M
est: 43.87M (-106.3%)
-2.03M
est: -27.42M (+92.6%)
458.0K
est: 32.90M (-98.6%)
2.08M
est: 52.09M (-96.0%)
3.39M
est: 74.03M (-95.4%)
2.26M
est: 4.81M (-53.0%)
1.51M
est: 5.16M (-70.7%)
6.96M
6.95M – 6.96M
+34.9% YoY
SGA
13.67M
est: 944.0K (+1,347.5%)
18.61M
est: 4.11M (+353.1%)
18.97M
est: 6.51M (+191.4%)
12.91M
est: 8.23M (+56.9%)
8.75M
est: 4.09M (+113.7%)
6.57M
est: 17.21M (-61.8%)
6.57M
est: 11.17M (-41.2%)
5.21M
est: 5.91M (-11.8%)
7.11M
est: 9.93M (-28.4%)
15.49M
est: 13.58M (+14.0%)
19.85M
est: 16.51M (+20.2%)
19.45M
est: 10.71M (+81.5%)
29.84M
est: 16.85M (+77.1%)
24.52M
24.39M – 24.64M
+45.5% YoY
EPS
-0.34
est: 0.00 (-24,652.5%)
-0.12
est: 0.00 (-12,956.3%)
-0.19
est: -0.02 (-763.6%)
-0.01
est: -0.14 (+92.6%)
-0.03
est: -0.06 (+56.8%)
0.00
est: -0.89 (+100.0%)
0.00
est: 0.03 (-113.1%)
0.00
est: -0.02 (+84.5%)
0.00
est: 0.02 (-98.8%)
0.00
est: 0.04 (-95.0%)
0.00
est: 0.05 (-95.0%)
0.00
est: 0.06 (-96.8%)
0.02
est: 0.06 (-69.0%)
0.08
0.08 – 0.08
+34.9% YoY
Historical Ratings (3M)
Date Rating Overall DCF ROE ROA D/E P/E P/B
2026-05-11 B- 3/5 2/5 3/5 3/5 3/5 1/5 3/5
2026-05-08 B- 2/5 2/5 2/5 3/5 3/5 1/5 3/5
2026-05-07 B- 2/5 2/5 2/5 3/5 3/5 1/5 3/5
2026-05-06 B- 2/5 2/5 2/5 3/5 3/5 1/5 3/5
2026-05-05 B- 2/5 2/5 2/5 3/5 3/5 1/5 3/5
2026-05-01 B- 2/5 2/5 2/5 3/5 3/5 1/5 3/5
2026-04-30 B- 3/5 2/5 2/5 4/5 3/5 1/5 3/5
2026-04-29 B- 3/5 2/5 2/5 4/5 3/5 1/5 3/5
2026-04-28 B- 3/5 2/5 2/5 4/5 3/5 1/5 3/5
2026-04-27 B- 3/5 2/5 2/5 4/5 3/5 1/5 3/5
2026-04-24 B- 3/5 2/5 2/5 4/5 3/5 1/5 3/5
2026-04-23 B- 2/5 2/5 2/5 4/5 2/5 1/5 3/5
2026-04-22 B- 2/5 2/5 2/5 4/5 2/5 1/5 3/5
2026-04-21 B- 2/5 2/5 2/5 4/5 2/5 1/5 3/5
2026-04-20 B- 2/5 2/5 2/5 4/5 2/5 1/5 3/5
2026-04-17 B- 2/5 2/5 2/5 4/5 2/5 1/5 3/5
2026-04-16 B- 2/5 2/5 2/5 4/5 2/5 1/5 3/5

Owner Earnings

Owner's Earnings (history) From To
Owner alignment
Owner's Earnings TTM
4.94M
OE per share TTM
0.03
Owner's Yield
5.60%
Maintenance CapEx ratio
42.59%
Maint CapEx / Avg PPE
4.0%

Ownership Overview

Ownership breakdown

Ownership breakdown not available.

At a glance
Institutional holders
Total invested
Insider transactions (90d)
0
Beneficial owners (>5%)
0
Beneficial owners (>5%)

No beneficial ownership filings recorded.

Institutional Activity (13F)

Institutional ownership trend

Institutional history not available.

Top institutional holders

Top holders not available.

ETF Ownership

Top ETFs holding this stock

This company is not held by any ETF in our universe.

Insider Activity

Insider Activity — Latest Quarter

No insider activity available.

Insider buys vs sells (history)

Insider history not available.

Recent insider transactions

No recent insider transactions.

Executive team

Top executives
EBIT / Employee
22.5K
Shares Outstanding
112.24M

Executive compensation

Executive compensation (annual)

Executive compensation not available.

CEO compensation breakdown

No CEO compensation history available.

Proxy statements

Proxy statements (DEF 14A)

No proxy statements available for this company yet.

Recent SEC filings

Recent SEC filings

No SEC filings available for this company yet.

Executive team

NameTitleCompensationGender
Philippa Kate Norridge Chief Financial Officer, Company Secretary & Director 203.0K female
Theodore Samuel Green Chief Growth Officer & Executive Director 130.0K male
Oliver Charles Green Executive Chairman 126.0K male
Hannah Baker Chief Marketing Officer female
Hannah Kimuyu Chief Executive Officer of Performance & Commerce female
Ahmed El Awadi Technical Director male
Martin Ruffell Head of Sport male
Laura Crofton-Atkins Chief Operating Officer female
Andrew Platt Managing Partner of Performance male
Buster Dover Chief Business Officer male
ESG Score History

No data available for this company.

Senate Trading Activity

No Senate trading activity found for this company.

House Trading Activity

No House trading activity found for this company.

Market share among peers
Peer comparison — filtered group (TTM)
Your opinion

Share your view on this stock and instantly see how the community has voted over the last 6 months.

These are community opinions and do not constitute buy or sell advice to act on. The results shown are based on aggregated opinions and are not an investment recommendation, nor do they intend to influence any investment decision.

Dividend yield history

Dividend history

Earnings history

Earnings reports

Stock splits