investorscraft@gmail.com

Intrinsic ValueFobi AI Inc. (FOBI.V)

Previous Close$0.04
Intrinsic Value
Upside potential
Previous Close
$0.04

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

Fobi AI Inc. operates as a data intelligence company providing artificial intelligence and automated marketing solutions primarily to brick-and-mortar enterprises across multiple sectors. The company's core platform, Fobi, functions as a plug-and-play hardware or software solution that delivers real-time customer insights and personalized engagement automation. Serving diverse industries including telecom, casino gaming, sports and entertainment, hospitality, and retail, Fobi positions itself at the intersection of physical retail and digital transformation. The company's technology enables clients to implement contactless solutions and sophisticated contact tracing capabilities while gathering valuable consumer behavior data. Operating in the competitive software infrastructure sector, Fobi targets businesses seeking to enhance customer experiences through data-driven marketing automation. Their market position centers on bridging the gap between traditional retail operations and modern AI-powered analytics, offering tailored solutions for enterprises looking to digitize customer interactions. The company focuses on leveraging artificial intelligence to create operational efficiencies and marketing personalization for physical venues, distinguishing itself through integrated hardware and software offerings.

Revenue Profitability And Efficiency

For FY 2023, Fobi AI generated CAD 2.02 million in revenue while reporting a significant net loss of CAD 12.75 million. The company's negative earnings per share of CAD 0.0818 reflects substantial operational challenges in achieving profitability. Operating cash flow was negative CAD 4.98 million, indicating ongoing cash consumption from core business activities. The minimal capital expenditures of CAD 9,420 suggest the company maintains a lean asset-light operational model focused on software development rather than physical infrastructure investment.

Earnings Power And Capital Efficiency

Fobi AI's current financial performance demonstrates limited earnings power, with substantial losses outweighing revenue generation. The company's capital efficiency metrics reflect the early-stage nature of its operations, where significant investment precedes scalable revenue streams. The negative operating cash flow indicates that the business model has not yet reached a sustainable cash-generating state, requiring continued external funding to support operations and growth initiatives in the competitive AI software market.

Balance Sheet And Financial Health

The company maintains a relatively clean balance sheet with minimal total debt of CAD 41,674, though cash reserves of CAD 126,241 appear insufficient to support ongoing operations given the current cash burn rate. The limited debt burden provides some financial flexibility, but the constrained cash position raises concerns about near-term liquidity. The equity-heavy capital structure is typical for early-stage technology companies, though the working capital position requires careful management.

Growth Trends And Dividend Policy

Fobi AI does not pay dividends, consistent with its growth-focused strategy as an emerging technology company. The financial results indicate the company is in an investment phase, prioritizing market expansion and product development over shareholder returns. Growth trends will depend on the company's ability to scale its revenue base while controlling operational expenses. The current financial trajectory suggests significant revenue acceleration will be necessary to achieve sustainable operations.

Valuation And Market Expectations

With a market capitalization of approximately CAD 9.0 million, the market appears to be pricing Fobi AI as an early-stage venture with substantial execution risk. The beta of 1.29 indicates higher volatility than the broader market, reflecting the speculative nature of the investment. Valuation metrics based on traditional earnings multiples are not meaningful given the current loss position, suggesting market expectations are tied to future growth potential rather than current financial performance.

Strategic Advantages And Outlook

Fobi AI's strategic position hinges on its integrated AI and data intelligence platform targeting the brick-and-mortar digital transformation market. The company's technology stack addressing multiple verticals provides diversification but also requires substantial execution across competitive sectors. The outlook remains challenging given the current financial profile, with success dependent on achieving scalable customer adoption and improving unit economics. The company must demonstrate clear path to profitability to sustain investor confidence in the capital-intensive AI infrastructure space.

Sources

Company Financial StatementsTSXV Filings

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