investorscraft@gmail.com

Intrinsic ValueMCI Onehealth Technologies Inc. (DRDR.TO)

Previous Close$0.55
Intrinsic Value
Upside potential
Previous Close
$0.55

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

MCI Onehealth Technologies Inc. operates as a hybrid healthcare provider in Canada, blending physical clinics with telehealth services to deliver accessible care. The company serves both individual patients and corporate clients, leveraging a network of 25 brick-and-mortar clinics alongside a virtual care platform. This dual approach positions MCI Onehealth to capitalize on the growing demand for flexible healthcare solutions, particularly in the post-pandemic era where telehealth adoption has surged. The company’s focus on corporate wellness programs and direct patient care diversifies its revenue streams while addressing gaps in Canada’s healthcare system. Despite competition from established providers and digital health startups, MCI Onehealth’s integrated model offers scalability and cost efficiencies. Its niche in employer-sponsored health services provides a stable client base, though reliance on corporate contracts introduces concentration risks. The healthcare facilities sector remains fragmented, but MCI Onehealth’s technology-enabled approach could differentiate it in a market increasingly prioritizing convenience and digital integration.

Revenue Profitability And Efficiency

In FY 2022, MCI Onehealth reported revenue of CAD 53.2 million, reflecting its operational scale, but net losses widened to CAD 21.1 million, underscoring ongoing cost challenges. Negative operating cash flow (CAD 8.3 million) and modest capital expenditures (CAD 1.2 million) suggest reinvestment constraints. The diluted EPS of -CAD 0.42 highlights profitability hurdles despite revenue generation.

Earnings Power And Capital Efficiency

The company’s negative earnings and cash flow indicate limited near-term earnings power, with capital efficiency hampered by high operating costs relative to revenue. The absence of positive free cash flow restricts flexibility for growth initiatives or debt reduction, though telehealth scalability could improve margins over time.

Balance Sheet And Financial Health

MCI Onehealth’s financial health is strained, with CAD 1.4 million in cash against CAD 17.4 million in total debt, raising liquidity concerns. The weak cash position and persistent losses may necessitate further financing, though the lack of dividend obligations preserves capital for operational needs.

Growth Trends And Dividend Policy

Growth hinges on expanding telehealth adoption and corporate partnerships, but FY 2022’s losses signal execution risks. The company does not pay dividends, aligning with its focus on reinvestment, though profitability must improve to sustain expansion.

Valuation And Market Expectations

With a market cap of CAD 49.4 million and negative earnings, valuation relies on future growth potential in digital health. The negative beta (-0.59) suggests atypical market correlation, possibly reflecting speculative investor sentiment.

Strategic Advantages And Outlook

MCI Onehealth’s hybrid model and corporate focus provide differentiation, but profitability remains critical. Success depends on scaling virtual care efficiently and managing debt. Sector tailwinds support long-term opportunities, though near-term execution risks persist.

Sources

Company filings, TSX 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