investorscraft@gmail.com

Intrinsic Value of DIRTT Environmental Solutions Ltd. (DRT.TO)

Previous Close$0.85
Intrinsic Value
Upside potential
Previous Close
$0.85

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

DIRTT Environmental Solutions Ltd. operates in the engineering and construction sector, specializing in prefabricated, customizable interior solutions for commercial spaces. The company leverages its proprietary ICE software to integrate design, manufacturing, and installation, offering modular walls, ceilings, floors, and specialized infrastructure for industries like healthcare, education, and hospitality. Its asset-light model relies on a network of independent distribution partners, enabling scalable deployment while minimizing capital intensity. DIRTT differentiates itself through sustainability-focused, high-quality modular construction, reducing waste and project timelines compared to traditional methods. The company competes in a niche segment of the broader construction industry, targeting clients seeking flexible, tech-enabled interior solutions. While it holds a unique position in modular construction, it faces competition from conventional builders and emerging prefabrication firms. DIRTT’s focus on innovation and end-to-end integration supports its value proposition, though broader adoption of modular construction remains a growth driver.

Revenue Profitability And Efficiency

DIRTT reported revenue of CAD 174.3 million for the period, with net income of CAD 14.8 million, reflecting a diluted EPS of CAD 0.0496. Operating cash flow stood at CAD 7.3 million, while capital expenditures were modest at CAD -1.4 million, indicating disciplined spending. The company’s profitability metrics suggest operational efficiency, though its revenue base remains relatively small for the sector.

Earnings Power And Capital Efficiency

The company’s earnings power is supported by its asset-light model and recurring software-enabled revenue streams. With a market cap of CAD 170.6 million, DIRTT’s capital efficiency is evident in its ability to generate positive net income and operating cash flow despite its niche focus. The absence of dividends suggests reinvestment in growth initiatives.

Balance Sheet And Financial Health

DIRTT maintains a solid liquidity position with CAD 29.3 million in cash and equivalents, against total debt of CAD 52.3 million. The balance sheet reflects manageable leverage, supported by positive cash flow generation. The company’s financial health appears stable, with sufficient liquidity to fund operations and growth.

Growth Trends And Dividend Policy

DIRTT’s growth is tied to broader adoption of modular construction and its ability to expand its distribution network. The company does not pay dividends, prioritizing reinvestment in technology and market expansion. Trends in sustainable construction and prefabrication could drive future revenue growth, though execution risks remain.

Valuation And Market Expectations

With a market cap of CAD 170.6 million and a beta of 0.437, DIRTT is viewed as a lower-volatility play within the industrials sector. The valuation reflects its niche positioning and growth potential, though investor expectations are tempered by the company’s small scale and competitive dynamics.

Strategic Advantages And Outlook

DIRTT’s strategic advantages lie in its proprietary ICE software and modular construction expertise, which enable differentiated, scalable solutions. The outlook hinges on increasing demand for sustainable, efficient interior construction, though macroeconomic factors and competition pose risks. Execution on growth initiatives will be critical to long-term success.

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