investorscraft@gmail.com

Intrinsic ValueA2Z Smart Technologies Corp. (AZ.V)

Previous Close$1.50
Intrinsic Value
Upside potential
Previous Close
$1.50

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2023 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

A2Z Smart Technologies Corp. operates as a dual-focused technology company serving both defense and commercial retail sectors. In the defense segment, the company leverages its advanced engineering capabilities to develop specialized solutions for military, security, and governmental agencies in Israel, including unmanned remote-controlled vehicles, energy power packs, and innovative safety systems like the fuel tank intelligent containment system designed to prevent explosions. The commercial retail automation division targets large grocery stores and supermarkets with technology solutions aimed at operational efficiency. This bifurcated approach positions A2Z at the intersection of high-demand technological innovation, addressing complex challenges in security infrastructure while simultaneously capitalizing on the growing trend of retail automation. The company's market position is characterized by its niche specialization in the Israeli defense sector, where it benefits from proximity to demanding security requirements, coupled with its expansion into the competitive but scalable retail automation space. This strategic duality aims to balance the specialized, project-based defense work with the potential for broader commercialization in the retail market.

Revenue Profitability And Efficiency

For FY 2023, A2Z generated CAD 11.4 million in revenue while reporting a significant net loss of CAD 16.1 million. The company's operating cash flow was deeply negative at CAD -11.4 million, indicating that its core operations are not yet self-sustaining and require external funding. Capital expenditures were minimal at CAD -0.2 million, suggesting a lean asset model that relies more on intellectual property and engineering capabilities than heavy physical infrastructure.

Earnings Power And Capital Efficiency

The company's earnings power remains under development, as reflected by a diluted EPS of CAD -0.43. The substantial negative operating cash flow demonstrates that current operations are consuming significant capital without generating positive returns. The minimal capital expenditures indicate a strategy focused on preserving cash, but the overall capital efficiency is challenged by the high cash burn rate from operating activities relative to the revenue base.

Balance Sheet And Financial Health

A2Z maintained a cash position of CAD 2.3 million against total debt of CAD 2.0 million as of December 31, 2023. The relatively balanced cash-to-debt ratio provides some short-term liquidity, but the consistent negative cash flows from operations present a challenge to long-term financial sustainability without additional financing. The balance sheet structure reflects an early-stage technology company with limited tangible assets.

Growth Trends And Dividend Policy

The company does not pay a dividend, consistent with its growth-stage status where capital is reinvested into business development. Growth trends must be evaluated in the context of the company's transition between its established defense contracting work and newer retail automation initiatives. The financial results for FY 2023 do not yet demonstrate a clear path to scalable, profitable growth, with revenue insufficient to cover operational costs.

Valuation And Market Expectations

With a market capitalization of approximately CAD 61.8 million, the valuation appears to incorporate significant expectations for future growth and commercialization success beyond the current financial performance. The beta of 1.54 suggests the stock is more volatile than the market average, reflecting the high-risk, high-reward profile typical of early-stage technology companies with unproven business models and negative earnings.

Strategic Advantages And Outlook

A2Z's strategic advantage lies in its dual-market approach and specialized engineering capabilities, particularly within the demanding Israeli defense sector. The outlook is contingent upon successfully commercializing its retail automation solutions to achieve scale and profitability, while maintaining its defense contracting base. The company faces the challenge of transitioning from a cash-burning development stage to a sustainable operating model, requiring either significant revenue acceleration or substantial cost management improvements.

Sources

Company FilingsPublic Market Data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2024202520262027202820292030203120322033203420352036203720382039204020412042204320442045204620472048

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