investorscraft@gmail.com

Intrinsic ValueDynamic Technologies Group Inc. (DTG.V)

Previous Close$0.02
Intrinsic Value
Upside potential
Previous Close
$0.02

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2021 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Dynamic Technologies Group Inc. operates as a specialized industrial manufacturer focused on designing, engineering, and installing sophisticated entertainment ride systems and custom attractions for the global theme park industry. The company's core revenue model combines project-based engineering and manufacturing contracts for new ride installations with recurring revenue streams from parts and maintenance services for existing attractions. Operating through two primary segments—Ride Systems Manufacturing and Parts & Service—the company serves a diverse client base including theme parks, standalone tourist destinations, and government sectors across North America, Europe, Asia, and the Middle East. Beyond its entertainment focus, Dynamic Technologies leverages its advanced fabrication capabilities for specialized projects in alternative energy and astronomical telescope enclosures, demonstrating engineering versatility. The company occupies a niche position within the industrial manufacturing sector, competing against larger industrial conglomerates by offering highly customized, engineered-to-order solutions for complex motion-based entertainment systems. This specialized focus requires deep technical expertise in mechanical engineering and precision fabrication, creating barriers to entry but also limiting addressable market size compared to broader industrial manufacturers.

Revenue Profitability And Efficiency

For FY 2021, Dynamic Technologies reported revenue of CAD 35.6 million while recording a significant net loss of CAD 14.1 million. The company demonstrated positive operating cash flow of CAD 8.7 million, suggesting some operational cash generation despite the reported accounting loss. Capital expenditures were minimal at CAD 57,000, indicating limited investment in new productive capacity during the period. The substantial net loss relative to revenue highlights ongoing profitability challenges within the company's current operational structure and project mix.

Earnings Power And Capital Efficiency

The company's diluted EPS of -CAD 0.0864 reflects the challenging earnings environment during FY 2021. The positive operating cash flow generation, which significantly exceeded capital expenditures, indicates some underlying cash-generating capability from operations. However, the substantial net loss suggests that project margins or fixed cost absorption remained problematic, potentially impacted by pandemic-related disruptions in the entertainment and tourism sectors that form its core market.

Balance Sheet And Financial Health

Dynamic Technologies maintained a cash position of CAD 1.3 million against total debt of CAD 34.1 million as of December 2021, indicating a leveraged financial position. The debt-to-equity structure appears constrained given the company's market capitalization of approximately CAD 2.7 million. This significant debt burden relative to the company's equity valuation suggests financial stress and potential liquidity challenges that may require restructuring or refinancing solutions.

Growth Trends And Dividend Policy

The company maintains a zero dividend policy, consistent with its loss-making position and focus on preserving capital. Growth trends are difficult to assess from single-year data, but the challenging financial metrics and high leverage suggest the company was navigating a difficult operational period. The entertainment and tourism industry focus exposed the business to significant pandemic-related headwinds during the reporting period.

Valuation And Market Expectations

With a market capitalization of approximately CAD 2.7 million against revenue of CAD 35.6 million, the market assigned a substantial discount to the company's operations, reflecting concerns about profitability and financial sustainability. The beta of approximately 1.0 suggests market-average volatility expectations. The valuation multiple implies significant skepticism about the company's ability to translate revenue into sustainable profitability given its debt burden and operational challenges.

Strategic Advantages And Outlook

The company's specialized engineering capabilities in ride systems represent a potential competitive advantage in a niche market. However, the high financial leverage and consistent losses present significant challenges to long-term viability. The outlook depends on the company's ability to restructure its balance sheet, improve project margins, and benefit from the post-pandemic recovery in the entertainment and tourism sectors that drive its core demand.

Sources

Company financial statementsTSXV filings

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2022202320242025202620272028202920302031203220332034203520362037203820392040204120422043204420452046

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