investorscraft@gmail.com

Intrinsic ValueComprehensive Healthcare Systems, Inc. (CHS.V)

Previous Close$0.79
Intrinsic Value
Upside potential
Previous Close
$0.79

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

Comprehensive Healthcare Systems Inc. operates as a specialized healthcare technology provider, developing customized administrative software solutions for the North American healthcare market. The company's core revenue model centers on licensing proprietary software platforms and providing ongoing maintenance services to a diverse client base. Its comprehensive suite addresses critical administrative functions including membership card management, disease tracking, pre-certification workflows, claims processing, and electronic bill payment systems. This positions CHS as an integrated solution provider within the healthcare information services sector, catering primarily to unions, self-insured employee benefit funds, insurance carriers, and third-party administrators. The company's strategic focus on serving these niche B2B segments differentiates it from broader consumer-facing health tech firms. By targeting organizations that manage complex healthcare benefits, CHS addresses specific pain points related to administrative efficiency and compliance. Its market position is that of a specialized vendor offering tailored solutions rather than off-the-shelf products, which allows for deeper client integration and potentially higher retention rates despite operating in a competitive landscape dominated by larger healthcare IT providers.

Revenue Profitability And Efficiency

For the fiscal year, the company reported revenue of CAD 3.77 million while recording a net loss of CAD 0.61 million. The negative profitability reflects ongoing operational challenges in achieving scale. However, the business generated positive operating cash flow of CAD 0.37 million, indicating some capacity to fund operations from core activities. Capital expenditures of CAD 0.33 million were nearly covered by operating cash generation, suggesting disciplined investment in maintaining its software platform.

Earnings Power And Capital Efficiency

The diluted EPS of -CAD 0.098 demonstrates current earnings weakness as the company works toward sustainable profitability. The modest positive operating cash flow relative to revenue indicates some efficiency in converting sales to cash, though overall capital efficiency remains constrained by the net loss position. The business model requires balancing software development costs against licensing revenue, with scale needed to improve margins.

Balance Sheet And Financial Health

The balance sheet shows limited liquidity with cash equivalents of just CAD 11,028 against total debt of CAD 2.50 million. This significant debt burden relative to cash reserves presents substantial financial risk. The high leverage ratio indicates potential constraints on operational flexibility and investment capacity, requiring careful management of creditor relationships and cash flow timing to maintain solvency.

Growth Trends And Dividend Policy

Current financial metrics do not indicate strong growth momentum, with the company focused on stabilizing operations rather than expansion. The dividend policy is non-existent, with zero dividends paid, reflecting the company's loss-making position and priority of conserving cash for operational needs and debt obligations. All available capital is being directed toward sustaining the business rather than shareholder returns.

Valuation And Market Expectations

With a market capitalization of approximately CAD 11.31 million, the market appears to be assigning some speculative value to the company's technology platform despite current financial challenges. The exceptionally high beta of 2.91 indicates extreme volatility and significant sensitivity to market movements, suggesting investor perception of substantial risk alongside potential upside if operational turnaround occurs.

Strategic Advantages And Outlook

The company's primary strategic advantage lies in its specialized software solutions tailored to specific healthcare administrative needs. However, the outlook remains challenging given the constrained balance sheet and ongoing losses. Success will depend on the company's ability to secure additional client contracts to drive revenue growth while managing its substantial debt load. The healthcare IT sector's ongoing digital transformation provides potential tailwinds, but execution risk remains elevated.

Sources

Company financial statementsTSXV filings

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