investorscraft@gmail.com

Intrinsic ValueEddy Smart Home Solutions Ltd. (EDY.V)

Previous Close$1.98
Intrinsic Value
Upside potential
Previous Close
$1.98

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

Eddy Smart Home Solutions Ltd. operates within the technology hardware sector, specializing in innovative smart water metering solutions for residential and commercial properties. The company's core revenue model is built on selling proprietary hardware devices and offering complementary software services that enable real-time water monitoring and behavioral analytics. By integrating advanced sensing technology with machine learning algorithms, Eddy provides property owners with actionable insights to detect leaks, optimize consumption patterns, and reduce water-related costs. This positions the company at the intersection of property technology (proptech) and resource conservation, targeting multi-unit residential buildings, property managers, and insurance providers seeking to mitigate water damage risks. Operating in a niche but growing market, Eddy competes against traditional meter manufacturers by emphasizing data intelligence and preventative maintenance capabilities. The company's market position is that of an emerging technology provider focusing on water conservation and risk management, rather than simply metering consumption. Its solutions address increasing regulatory pressures and insurance industry demands for smarter infrastructure in buildings.

Revenue Profitability And Efficiency

For the fiscal year ending December 31, 2024, Eddy Smart Home Solutions reported revenue of CAD 3.78 million while recording a net loss of CAD 3.65 million. The company's negative earnings per share of CAD -1.04 reflects its current pre-profitability stage as it invests in market penetration and technology development. Operating cash flow was negative CAD 1.89 million, indicating that core business operations are not yet self-sustaining without external funding. The absence of capital expenditures suggests the company is maintaining a lean operational structure while focusing on commercial deployment of existing technology.

Earnings Power And Capital Efficiency

Eddy's current financial performance demonstrates the challenges typical of an early-stage technology company scaling its operations. The significant gap between revenue and net income indicates substantial operating expenses relative to the current revenue base. With no reported debt and minimal capital investment requirements, the company's capital structure appears optimized for its development phase. The negative operating cash flow highlights the need for continued capital management as the business works toward achieving sustainable unit economics and positive cash generation from its smart water solutions platform.

Balance Sheet And Financial Health

The company maintains a debt-free balance sheet with CAD 407,143 in cash and equivalents. This conservative financial structure provides flexibility but also indicates reliance on equity financing given the current cash burn rate. The modest cash position relative to annual operating losses suggests the company may need to secure additional funding to support ongoing operations and growth initiatives. The absence of long-term debt obligations reduces financial risk but may limit investment capacity without dilutive equity offerings.

Growth Trends And Dividend Policy

As an emerging technology company focused on expansion, Eddy does not pay dividends, reinvesting all available resources into business development. The company's growth trajectory will depend on its ability to scale customer adoption of its smart water metering solutions in competitive property technology markets. Market acceptance of water conservation technologies and regulatory trends supporting smart infrastructure represent potential growth catalysts. The current financial results reflect a company in the investment phase of its lifecycle, prioritizing market capture over immediate profitability.

Valuation And Market Expectations

With a market capitalization of approximately CAD 9.93 million, the market appears to be valuing Eddy based on its technology potential and addressable market rather than current financial metrics. The beta of 1.46 indicates higher volatility than the broader market, consistent with early-stage technology stocks. Valuation multiples based on earnings are not meaningful given the company's loss-making position, suggesting investors are focused on long-term growth prospects in the smart water management sector.

Strategic Advantages And Outlook

Eddy's strategic advantage lies in its specialized focus on water intelligence, combining hardware sensors with behavioral analytics software. The company's technology addresses growing concerns around water conservation, infrastructure aging, and property damage prevention. Key challenges include achieving commercial scale and navigating competition from larger building automation providers. The outlook depends on execution capability, market adoption rates, and the company's ability to secure sufficient funding to reach profitability while capitalizing on increasing demand for smart building solutions.

Sources

Company financial disclosuresTSXV filings

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