investorscraft@gmail.com

Intrinsic Valueillumin Holdings Inc. (AT.TO)

Previous Close$2.14
Intrinsic Value
Upside potential
Previous Close
$2.14

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

illumin Holdings Inc. operates in the digital advertising technology sector, providing a programmatic marketing platform that enables advertisers to execute targeted campaigns across online display, video, social, and mobile channels. The company’s proprietary technology facilitates real-time ad buying, optimizing ad spend efficiency for clients ranging from Fortune 500 enterprises to small and mid-sized businesses. Its global footprint spans North America, Europe, the Middle East, and Africa, positioning it as a competitive player in the programmatic advertising space. The company differentiates itself through advanced data-driven targeting capabilities, which enhance ad performance and ROI for advertisers. Despite operating in a highly competitive industry dominated by tech giants, illumin Holdings has carved out a niche by focusing on transparency and performance-driven solutions. The shift toward programmatic advertising continues to grow, providing tailwinds for the company’s platform, though it must navigate challenges such as ad fraud and privacy regulations.

Revenue Profitability And Efficiency

In FY 2022, illumin Holdings reported revenue of CAD 121.0 million, reflecting its ability to monetize its programmatic ad platform. However, the company posted a net loss of CAD 753,437, with diluted EPS of -CAD 0.0128, indicating profitability challenges amid competitive and operational pressures. Operating cash flow was positive at CAD 1.8 million, though capital expenditures of CAD 3.8 million suggest ongoing investments in technology and infrastructure.

Earnings Power And Capital Efficiency

The company’s negative net income and diluted EPS highlight earnings pressure, likely due to high customer acquisition costs and competitive pricing in the programmatic ad space. Despite this, its operating cash flow remains positive, indicating some ability to fund operations internally. The balance between growth investments and profitability will be critical for improving capital efficiency moving forward.

Balance Sheet And Financial Health

illumin Holdings maintains a solid liquidity position with CAD 85.9 million in cash and equivalents, providing a buffer against operational losses. Total debt stands at CAD 10.9 million, suggesting a manageable leverage profile. The company’s strong cash reserves support its ability to weather short-term challenges while funding strategic initiatives.

Growth Trends And Dividend Policy

Revenue growth trends will depend on the company’s ability to expand its advertiser base and enhance platform adoption. No dividends were paid in FY 2022, reflecting a reinvestment strategy focused on scaling the business. Future dividend potential remains contingent on achieving sustained profitability and cash flow generation.

Valuation And Market Expectations

With a market cap of CAD 121.6 million and a beta of 2.22, the stock exhibits high volatility, reflecting investor uncertainty around its growth trajectory. The lack of profitability weighs on valuation multiples, though the company’s technology platform could attract premium pricing if execution improves.

Strategic Advantages And Outlook

illumin Holdings benefits from its specialized programmatic ad platform, which aligns with industry shifts toward automated, data-driven advertising. However, competition and regulatory risks pose challenges. Success will hinge on scaling its client base, improving margins, and navigating evolving privacy norms. The outlook remains cautiously optimistic, contingent on execution in a dynamic market.

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