investorscraft@gmail.com

Intrinsic ValueBeWhere Holdings Inc. (BEW.V)

Previous Close$0.90
Intrinsic Value
Upside potential
Previous Close
$0.90

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

BeWhere Holdings Inc. operates as an industrial Internet of Things (IIoT) solutions provider specializing in asset tracking and environmental monitoring systems. The company designs and sells integrated hardware sensors paired with proprietary software applications that deliver real-time data on both fixed and movable assets across multiple industries. Its comprehensive technology stack includes mobile applications, middleware, and cloud-based solutions that can function independently or integrate with existing enterprise software platforms. BeWhere serves critical infrastructure sectors including emergency services, construction, utilities, and transportation with specialized monitoring needs. The company's product portfolio features Mobile IoT solutions for narrowband-IoT and LTE-M networks, various beacon configurations for asset tracking, and environmental sensors monitoring water pressure, soil moisture, weather conditions, and transit parameters. This positioning allows BeWhere to address specific industrial pain points where real-time asset intelligence drives operational efficiency and risk mitigation. The company competes in the specialized industrial IoT segment, differentiating through its integrated hardware-software approach and focus on practical applications rather than consumer-oriented solutions.

Revenue Profitability And Efficiency

BeWhere generated CAD 17.5 million in revenue for the fiscal year, achieving net income of CAD 814,052 with diluted EPS of CAD 0.0091. Despite positive net income, the company reported negative operating cash flow of CAD 559,742, indicating potential timing differences in working capital management. The modest capital expenditures of CAD 13,650 suggest an asset-light operational model focused on software and sensor technology rather than heavy infrastructure investment.

Earnings Power And Capital Efficiency

The company demonstrated earnings power with profitability achieved on relatively modest revenue, though cash flow generation remains a focus area. The capital-light business model is evidenced by minimal capital expenditure requirements, allowing resources to be directed toward product development and market expansion. Operating cash flow negative position warrants monitoring for sustainability of current growth trajectory.

Balance Sheet And Financial Health

BeWhere maintains a strong liquidity position with CAD 4.46 million in cash and equivalents against total debt of CAD 728,266, providing substantial financial flexibility. The conservative debt level relative to cash reserves indicates a low-leverage financial structure. The balance sheet supports continued investment in growth initiatives without immediate need for external financing.

Growth Trends And Dividend Policy

As an emerging technology company focused on expansion, BeWhere does not currently pay dividends, reinvesting all earnings back into the business. The company's growth strategy appears centered on penetrating industrial IoT markets and expanding its solution portfolio. Market capitalization of approximately CAD 63.3 million reflects investor expectations for future growth in the specialized IIoT sector.

Valuation And Market Expectations

Trading on the TSXV with a market capitalization of CAD 63.3 million, the company carries a beta of 0.747, indicating lower volatility than the broader market. The valuation incorporates expectations for continued adoption of industrial IoT solutions across the company's target verticals. Current metrics suggest investors anticipate scalability of the business model beyond current revenue levels.

Strategic Advantages And Outlook

BeWhere's integrated hardware-software approach provides competitive differentiation in the industrial IoT space, particularly for clients requiring customized monitoring solutions. The company's focus on practical applications in essential industries offers resilience against economic cycles. Future success will depend on scaling customer acquisition, maintaining technological edge, and expanding into adjacent industrial verticals while managing cash flow conversion.

Sources

Company filingsMarket 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