investorscraft@gmail.com

Intrinsic ValueBoardwalktech Software Corp. (BWLK.V)

Previous Close$0.05
Intrinsic Value
Upside potential
Previous Close
$0.05

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2025 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Boardwalktech Software Corp. operates as a specialized enterprise software developer focused on digital ledger data management technology. The company's core offering is the Boardwalk Enterprise Digital Ledger Platform, a patented system that transforms manual business processes into collaborative digital applications. Their solutions primarily leverage familiar interfaces like Microsoft Excel, web forms, and mobile environments, enabling multiple users to work on centralized, version-controlled data. This positions Boardwalktech within the niche low-code application platform and collaborative work management sectors, targeting enterprises seeking to mitigate risks associated with decentralized spreadsheet use. The company's product portfolio extends to include Velocity for Excel risk management, Unity Central for document management, and Radius for predictive analytics, creating an integrated suite for business process automation. Boardwalktech competes by addressing specific pain points in financial planning, supply chain management, and other data-intensive operational areas where Excel is prevalent but insufficient for governance and collaboration. Their market position is that of a specialized provider catering to organizations needing structured data workflows without completely abandoning the Excel ecosystem, differentiating them from broader enterprise resource planning vendors.

Revenue Profitability And Efficiency

Boardwalktech generated CAD 4.8 million in revenue for the period but reported a net loss of CAD 3.2 million, reflecting ongoing challenges in achieving profitability. The company's operating cash flow was negative CAD 2.2 million, indicating that current operations are not yet self-sustaining. With no capital expenditures reported, the business appears to be maintaining a lean operational footprint while focusing its spending primarily on research, development, and sales activities to drive future growth.

Earnings Power And Capital Efficiency

The company's diluted earnings per share stood at negative CAD 0.0575, demonstrating that current revenue levels are insufficient to cover operating expenses. The negative operating cash flow further confirms that Boardwalktech has not yet reached the scale required for positive earnings generation. The business model currently requires external funding to support operations while it works to expand its customer base and increase software licensing revenue.

Balance Sheet And Financial Health

Boardwalktech maintains a modest cash position of CAD 358,510 against total debt of CAD 3.24 million, creating a leveraged financial structure. The combination of negative cash flow and debt obligations presents significant liquidity challenges that will likely require additional financing or substantial revenue improvement to address. The company's financial health appears constrained, with limited resources to fund ongoing operations without external capital infusion.

Growth Trends And Dividend Policy

The company does not pay dividends, consistent with its development-stage status and focus on reinvesting available resources into growth initiatives. Current financial performance does not indicate strong positive growth trends, with revenue levels needing significant expansion to support sustainable operations. Boardwalktech's strategy appears centered on achieving market penetration and scale before considering shareholder returns through dividends.

Valuation And Market Expectations

With a market capitalization of approximately CAD 3.15 million, the market valuation reflects the company's early-stage development and current financial challenges. The negative beta of -0.724 suggests the stock has exhibited low correlation with broader market movements, which may indicate it trades based on company-specific developments rather than macroeconomic factors. The valuation appears to incorporate expectations for future growth rather than current financial performance.

Strategic Advantages And Outlook

Boardwalktech's primary strategic advantage lies in its patented digital ledger technology and focus on Excel-integrated enterprise solutions, addressing a specific market niche. The outlook remains challenging given the current financial position and need for significant revenue growth to achieve sustainability. Success will depend on the company's ability to secure larger enterprise contracts and demonstrate the scalability of its software licensing model in a competitive market.

Sources

Company financial reportingPublic market data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2026202720282029203020312032203320342035203620372038203920402041204220432044204520462047204820492050

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