investorscraft@gmail.com

Intrinsic ValueDatable Technology Corporation (DAC.V)

Previous Close$0.04
Intrinsic Value
Upside potential
Previous Close
$0.04

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2022 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Datable Technology Corporation operates as a specialized SaaS provider in the consumer marketing technology sector, focusing on digital engagement solutions for consumer packaged goods companies and brands. The company's core offering is PLATFORM³, a proprietary software platform that enables clients to create and manage mobile-based promotions and loyalty programs. This positions Datable at the intersection of marketing technology, data analytics, and consumer engagement, serving businesses seeking to enhance direct-to-consumer relationships through digital channels. The company primarily competes in the fragmented consumer internet advertising space, targeting mid-market CPG brands that require scalable promotional tools without extensive internal development resources. Datable's market position is characterized by its niche focus on mobile-first promotional campaigns, differentiating through its integrated approach to data collection and consumer insights. The platform's SaaS model provides recurring revenue streams while allowing clients to leverage consumer behavior data for targeted marketing initiatives across North American markets.

Revenue Profitability And Efficiency

For FY2022, Datable generated CAD 3.94 million in revenue while reporting a net loss of CAD 4.50 million. The company's negative earnings per share of CAD 0.0265 reflects ongoing challenges in achieving profitability. Operating cash flow was negative CAD 2.04 million, indicating that current operations are not self-sustaining without external funding. The absence of capital expenditures suggests minimal investment in physical assets, consistent with its SaaS business model focused on software development and customer acquisition.

Earnings Power And Capital Efficiency

The company's current earnings power remains constrained, as evidenced by the significant net loss relative to revenue. The negative operating cash flow indicates that the business model has not yet reached a scale where operating activities generate positive cash generation. With no capital expenditures reported, the company appears to be prioritizing cash preservation while attempting to grow its SaaS platform through existing infrastructure and development resources.

Balance Sheet And Financial Health

Datable's balance sheet shows limited liquidity with CAD 372,526 in cash against total debt of CAD 3.16 million. This debt-to-cash ratio indicates potential liquidity constraints, particularly given the negative cash flow from operations. The financial structure suggests reliance on debt financing to support ongoing operations, which may create pressure for near-term revenue growth or additional financing to maintain solvency.

Growth Trends And Dividend Policy

The company maintains a no-dividend policy, consistent with its growth-stage status and focus on reinvesting available resources into platform development and market expansion. The financial results suggest the company is in an investment phase, prioritizing customer acquisition and product enhancement over shareholder returns. Historical performance indicates the need for significant revenue scaling to achieve sustainable growth and eventual profitability.

Valuation And Market Expectations

With a market capitalization of approximately CAD 773,752, the market appears to be pricing the company as an early-stage technology venture with substantial execution risk. The beta of 0.84 suggests moderate volatility relative to the broader market. Current valuation reflects investor expectations for future revenue growth and eventual path to profitability rather than current financial performance.

Strategic Advantages And Outlook

Datable's strategic position hinges on its specialized PLATFORM³ technology serving the CPG digital promotion market. The outlook remains challenging given current financial metrics, requiring successful scaling of its SaaS model to achieve sustainable operations. Key success factors include expanding its client base, increasing platform adoption, and demonstrating improved unit economics. The company's future depends on its ability to leverage its niche positioning while managing financial constraints.

Sources

Company filingsTSXV disclosures

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2023202420252026202720282029203020312032203320342035203620372038203920402041204220432044204520462047

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