investorscraft@gmail.com

Intrinsic ValueiFabric Corp. (IFA.TO)

Previous Close$2.20
Intrinsic Value
Upside potential
Previous Close
$2.20

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

iFabric Corp. operates in the intimate apparel and specialty textiles sectors, serving markets in North America, the UK, and Southeast Asia. The company’s Intimate Apparel division focuses on innovative bra designs, including patented reversible and breast lift products, catering to niche consumer needs. Its Intelligent Fabrics division develops advanced textile technologies such as antimicrobial, UV-blocking, and moisture-wicking formulations, positioning iFabric as a leader in functional fabric solutions. The company’s dual revenue streams—apparel and textile innovations—provide diversification, though its market presence remains relatively small compared to global apparel giants. iFabric’s focus on patented and proprietary technologies differentiates it in a competitive industry, but its growth is constrained by limited scale and regional concentration. The firm targets both consumer and industrial markets, leveraging R&D to sustain its niche positioning in performance-driven textiles and intimate wear.

Revenue Profitability And Efficiency

iFabric reported revenue of CAD 27.3 million in its latest fiscal year, with net income of CAD 1.63 million, reflecting a modest but positive margin. Operating cash flow stood at CAD 301,782, though capital expenditures were minimal at CAD -92,859, indicating limited reinvestment. The company’s profitability metrics suggest efficient cost management, but its small scale limits operating leverage.

Earnings Power And Capital Efficiency

Diluted EPS of CAD 0.054 underscores iFabric’s modest earnings power, with a beta of 0.351 indicating low volatility relative to the market. The company’s capital efficiency is hampered by its niche focus, though its debt levels (CAD 1.88 million) are manageable relative to cash reserves (CAD 2.06 million).

Balance Sheet And Financial Health

iFabric maintains a conservative balance sheet, with CAD 2.06 million in cash and equivalents against CAD 1.88 million in total debt. The absence of dividends and low capex suggest a focus on liquidity, though the company’s financial flexibility is limited by its small market cap (CAD 30 million).

Growth Trends And Dividend Policy

Growth appears stagnant, with no dividend payouts and minimal capex. The company’s focus on niche markets may limit expansion opportunities, though its patented technologies offer potential for licensing or partnerships. Revenue growth will likely depend on broader adoption of its textile innovations.

Valuation And Market Expectations

Trading at a market cap of CAD 30 million, iFabric’s valuation reflects its small-scale operations and regional focus. The low beta suggests muted investor expectations, with limited catalysts for re-rating absent significant revenue diversification or scalability.

Strategic Advantages And Outlook

iFabric’s strengths lie in its patented apparel and textile technologies, but its outlook is tempered by limited scale and market penetration. Strategic partnerships or licensing deals could unlock value, though execution risks remain high given the competitive landscape.

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