investorscraft@gmail.com

Intrinsic ValueAbsolute Software Corporation (ABST.TO)

Previous Close$15.20
Intrinsic Value
Upside potential
Previous Close
$15.20

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2022 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Absolute Software Corporation operates in the cybersecurity and endpoint management sector, specializing in solutions that ensure device resilience, data security, and network performance. The company’s flagship Absolute platform integrates visibility, control, and remediation capabilities, targeting enterprises, government agencies, and educational institutions. Its offerings include ransomware response, zero-trust network access (ZTNA), and VPN solutions, positioning it as a critical player in the growing demand for endpoint security and IT asset management. Absolute differentiates itself through embedded firmware persistence, ensuring continuous device connectivity and self-healing applications, which are vital in hybrid work environments. The company leverages partnerships with OEMs and resellers to expand its reach, while direct sales focus on high-compliance sectors like healthcare and government. Despite competition from larger cybersecurity firms, Absolute maintains a niche advantage through its proprietary technology and deep integration with device hardware.

Revenue Profitability And Efficiency

Absolute Software reported revenue of CAD 197.3 million for FY 2022, reflecting its steady demand for endpoint security solutions. However, the company posted a net loss of CAD 24.5 million, with diluted EPS of -CAD 0.49, indicating ongoing investments in growth and R&D. Operating cash flow was positive at CAD 39.8 million, suggesting efficient working capital management, while capital expenditures were modest at CAD 1.8 million, aligning with its asset-light SaaS model.

Earnings Power And Capital Efficiency

The company’s negative net income highlights its growth-focused strategy, prioritizing market expansion over short-term profitability. Its operating cash flow demonstrates an ability to convert revenue into cash, supporting reinvestment in product development. Absolute’s capital efficiency is underscored by its low capex requirements, typical of software firms, allowing flexibility to scale operations without significant fixed-asset investments.

Balance Sheet And Financial Health

Absolute Software held CAD 63.7 million in cash and equivalents, providing liquidity for near-term obligations. Total debt stood at CAD 277.1 million, indicating leverage used to fund growth initiatives. The balance sheet reflects a SaaS company’s typical structure, with intangible assets likely driving its asset base. Investors should monitor debt levels relative to recurring revenue growth to assess long-term sustainability.

Growth Trends And Dividend Policy

Absolute’s revenue growth is tied to increasing cybersecurity adoption, though profitability remains elusive. The company paid a dividend of CAD 0.32 per share, which may appeal to income-focused investors but could strain cash reserves if earnings do not improve. Future growth may hinge on upselling existing clients and expanding into emerging markets, particularly in Asia and Latin America.

Valuation And Market Expectations

With a market cap of CAD 808 million, Absolute trades at approximately 4.1x revenue, aligning with mid-tier SaaS valuations. Its low beta (0.36) suggests relative insulation from market volatility, possibly due to its niche focus. Investors likely anticipate margin improvement as the company scales, though competitive pressures and execution risks remain key considerations.

Strategic Advantages And Outlook

Absolute’s embedded firmware technology and focus on self-healing endpoints provide a durable competitive edge in IT security. The shift to hybrid work bolsters demand for its solutions, but success depends on maintaining innovation and customer retention. Strategic partnerships and international expansion could drive future growth, though profitability must improve to justify its valuation long-term.

Sources

Company filings, market data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2023202420252026202720282029203020312032203320342035203620372038203920402041204220432044204520462047

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount