investorscraft@gmail.com

Intrinsic ValueDGTL Holdings Inc. (DGTL.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 2023 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

DGTL Holdings Inc. operates as a specialized incubator within the digital media and advertising technology sector, focusing on accelerating enterprise-level software-as-a-service companies through strategic capitalization structures. The company leverages artificial intelligence to develop and scale platforms that serve the evolving needs of modern marketing. Its portfolio includes Hashoff, a micro-influencer marketing SaaS platform that connects brands with authentic content creators, and TotalSocial, a comprehensive platform-as-a-service that integrates online and offline data with predictive analytics to provide holistic social intelligence solutions. DGTL targets brands and enterprises seeking data-driven marketing insights, positioning itself at the intersection of AI, social media analytics, and influencer marketing. The company's market position is characterized by its niche focus on incubating early-stage ad tech ventures rather than operating as a traditional consolidated business, competing in the fragmented marketing technology landscape through specialized, AI-enhanced offerings.

Revenue Profitability And Efficiency

The company reported no revenue for the fiscal year ending May 31, 2024, indicating its primary business operations are in early development stages. DGTL recorded a net loss of CAD 985,000, reflecting significant investment in platform development and incubation activities without corresponding monetization. Operating cash flow was negative CAD 302,190, demonstrating ongoing cash consumption as the company builds its portfolio of digital media and advertising technology assets.

Earnings Power And Capital Efficiency

DGTL's current earnings power is constrained, with diluted EPS of negative CAD 0.13 per share. The absence of revenue generation suggests the company's capital is primarily directed toward developing its SaaS platforms rather than producing immediate returns. The negative operating cash flow and net income indicate that capital efficiency metrics cannot be meaningfully calculated until the incubated businesses achieve commercial traction.

Balance Sheet And Financial Health

The balance sheet shows limited financial resources with cash and equivalents of CAD 103,596 against total debt of CAD 482,754, creating a net debt position. This debt-to-cash ratio indicates potential liquidity constraints, particularly given the negative cash flow from operations. The company's financial health appears challenged, with debt obligations exceeding liquid assets, suggesting a need for additional financing to support ongoing operations.

Growth Trends And Dividend Policy

Current financial metrics do not demonstrate established growth trends, as the company focuses on incubating early-stage ventures rather than generating organic growth. The absence of revenue and negative profitability indicate DGTL is in a pre-revenue development phase. The company maintains a zero dividend policy, consistent with its stage as a development-focused incubator that requires all capital for operational funding and platform development.

Valuation And Market Expectations

With a market capitalization of approximately CAD 229,000, the market appears to assign minimal value to DGTL's current operations, reflecting the pre-revenue status and negative financial metrics. The beta of 1.502 suggests higher volatility than the market average, typical for early-stage technology companies. Valuation metrics based on earnings or revenue multiples are not applicable given the absence of positive financial fundamentals.

Strategic Advantages And Outlook

DGTL's strategic advantage lies in its incubator model focused on AI-driven advertising technology, potentially creating value through successful venture development. However, the outlook remains highly speculative given the negative cash flow, debt position, and absence of revenue. Success depends on the company's ability to successfully commercialize its SaaS platforms and secure additional funding to sustain operations through the development phase.

Sources

Company filingsTSXV disclosures

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2024202520262027202820292030203120322033203420352036203720382039204020412042204320442045204620472048

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