investorscraft@gmail.com

Intrinsic ValueConverge Technology Solutions Corp. (CTS.TO)

Previous Close$5.99
Intrinsic Value
Upside potential
Previous Close
$5.99

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

Converge Technology Solutions Corp. operates as a specialized IT services provider, delivering a comprehensive suite of hybrid cloud, cybersecurity, and infrastructure solutions tailored to corporate and government clients. The company differentiates itself through a vertically integrated approach, combining hardware distribution with high-value consulting and managed services. Its offerings span analytics, IT optimization, and cognitive solutions, positioning it as a one-stop partner for digital transformation. Serving primarily North American markets, Converge leverages strategic acquisitions to expand its service capabilities and geographic reach. The firm competes in the fragmented IT services sector by emphasizing vendor-agnostic expertise and multi-cloud integration. Its focus on public sector and enterprise clients provides stability, though reliance on project-based revenue introduces variability. The company’s growth hinges on cross-selling higher-margin services alongside legacy hardware distribution, balancing commoditized and differentiated offerings.

Revenue Profitability And Efficiency

Converge reported FY revenue of CAD 2.59B, reflecting its scale in IT services, but net losses of CAD 177.7M highlight integration costs and margin pressures from hardware sales. Operating cash flow of CAD 269.4M suggests core service delivery remains cash-generative, though capital expenditures were minimal at CAD 1.4M, indicating asset-light operations. The negative diluted EPS (CAD -0.90) underscores profitability challenges amid expansion.

Earnings Power And Capital Efficiency

The company’s earnings power is constrained by low-margin hardware distribution, offset partially by higher-value services. Operating cash flow covers interest obligations, but ROIC likely trails peers due to acquisition-related intangible amortization. Capital efficiency metrics are unavailable, though modest capex implies reliance on working capital management for liquidity.

Balance Sheet And Financial Health

With CAD 142.5M in cash against CAD 256.1M total debt, Converge maintains a manageable leverage position. The debt/equity ratio is undisclosed, but negative net income may pressure covenants. Liquidity appears adequate given operating cash flow, though M&A activity could strain reserves without equity financing.

Growth Trends And Dividend Policy

Organic growth is untested post-acquisition spree, but sector tailwinds in cloud migration and cybersecurity support demand. A nominal dividend (CAD 0.06/share) signals capital retention for debt reduction or deals. Share count stability suggests dilution risks are currently contained.

Valuation And Market Expectations

At a CAD 1.13B market cap, the stock trades at ~0.44x revenue, discounting profitability concerns. The elevated beta (1.69) reflects cyclicality and execution risks. Investors likely await proof of service-margin expansion to rerate the multiple.

Strategic Advantages And Outlook

Converge’s acquisition-led scale and cross-selling potential provide a path to improved unit economics. Success depends on shifting mix toward recurring services while navigating competitive pricing in hardware. Macro IT spending trends are favorable, but integration missteps or working capital swings pose downside risks.

Sources

Company filings, market 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