investorscraft@gmail.com

Intrinsic ValueAdcore Inc. (ADCO.TO)

Previous Close$0.15
Intrinsic Value
Upside potential
Previous Close
$0.15

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Adcore Inc. is a technology-driven e-commerce advertising management platform specializing in automation tools that optimize digital ad campaigns for businesses across multiple regions, including Asia-Pacific, Europe, and North America. The company’s core offerings include Feeditor, an online shopping automation tool, and Views, a search engine marketing (SEM) solution that enhances campaign efficiency through intelligent bid management and performance tracking. Additionally, Adcore provides SEMDOC for account auditing and Amphy, a live online learning marketplace, catering to both enterprise clients and small-to-medium businesses. Operating in the competitive software-as-a-service (SaaS) sector, Adcore differentiates itself through algorithmic automation, helping advertisers maximize return on investment (ROI) while reducing manual workload. Its presence in high-growth e-commerce markets positions it as a niche player in digital advertising technology, though it faces competition from larger ad-tech platforms. The company’s focus on automation and scalability aligns with broader industry trends toward AI-driven marketing solutions.

Revenue Profitability And Efficiency

Adcore reported revenue of CAD 23.7 million for the period, reflecting its role in the digital advertising ecosystem. However, the company posted a net loss of CAD 541,000, indicating challenges in achieving profitability despite positive operating cash flow of CAD 2.43 million. Capital expenditures were modest at CAD 216,000, suggesting a lean operational structure with reinvestment focused on platform enhancements rather than heavy infrastructure spending.

Earnings Power And Capital Efficiency

The company’s diluted EPS of -CAD 0.009 underscores its current lack of earnings power, though its operating cash flow suggests some ability to fund operations internally. With a market capitalization of CAD 16.9 million, Adcore’s capital efficiency remains under scrutiny, as it balances growth investments against its unprofitable status. The absence of debt (CAD 604,000) relative to cash reserves (CAD 7.5 million) provides flexibility but does not offset weak bottom-line performance.

Balance Sheet And Financial Health

Adcore maintains a solid liquidity position with CAD 7.5 million in cash and equivalents against minimal total debt of CAD 604,000, resulting in a strong net cash position. This conservative balance sheet structure reduces financial risk, though the company’s lack of profitability raises questions about long-term sustainability without revenue acceleration or cost optimization.

Growth Trends And Dividend Policy

Adcore does not pay dividends, reflecting its focus on reinvesting cash flows into growth initiatives. The company’s revenue trajectory and market expansion efforts will be critical to watch, particularly as it seeks to scale its automation tools in competitive e-commerce advertising markets. Its ability to turn operating cash flow into sustained profitability remains a key challenge.

Valuation And Market Expectations

With a beta of 1.689, Adcore’s stock exhibits higher volatility relative to the market, likely due to its small-cap status and exposure to the cyclical ad-tech sector. The current valuation reflects investor skepticism about near-term profitability, though its cash position and niche automation focus could attract interest if execution improves.

Strategic Advantages And Outlook

Adcore’s algorithmic automation tools provide a competitive edge in optimizing digital ad spend, a growing need for e-commerce businesses. However, its small scale and lack of profitability limit its ability to compete with larger ad-tech players. The outlook hinges on its capacity to monetize its platform more effectively while managing costs, particularly in a high-interest-rate environment that pressures tech valuations.

Sources

Company filings, market data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

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