investorscraft@gmail.com

Intrinsic Valueillumin Holdings Inc. (ILLM.TO)

Previous Close$1.00
Intrinsic Value
Upside potential
Previous Close
$1.00

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

illumin Holdings Inc. operates in the competitive digital advertising sector, providing programmatic marketing solutions that enable advertisers to optimize cross-channel campaigns in real time. The company’s core offering, the illumin platform, integrates planning, media buying, and omnichannel intelligence, allowing advertisers to automate and refine audience targeting across display, video, social, and mobile formats. Serving a diverse clientele, from Fortune 500 enterprises to mid-sized businesses, illumin differentiates itself through advanced automation and data-driven insights, positioning it as a nimble competitor in a market dominated by larger ad-tech players. The company’s focus on real-time programmatic buying and journey mapping aligns with industry trends toward precision marketing, though its smaller scale relative to global giants necessitates a strategic emphasis on innovation and client-specific solutions. Headquartered in Toronto, illumin operates internationally, but its market penetration remains concentrated in North America, presenting both growth opportunities and challenges in scaling against entrenched competitors.

Revenue Profitability And Efficiency

In FY 2023, illumin reported revenue of CAD 140.4 million, with net income of CAD 0.9 million, reflecting modest profitability in a high-growth but volatile industry. Operating cash flow of CAD 10.1 million suggests reasonable liquidity, though capital expenditures of CAD -1.7 million indicate restrained investment in infrastructure. The diluted EPS of CAD 0.0157 underscores the company’s nascent but positive earnings trajectory.

Earnings Power And Capital Efficiency

The company’s ability to generate earnings (CAD 0.9 million net income) despite competitive pressures highlights its operational leverage. With no dividend payouts, illumin reinvests cash flow into platform development and market expansion. The absence of significant debt (CAD 6.3 million) and a healthy cash position (CAD 55.9 million) suggest disciplined capital allocation, though the high beta (2.175) implies sensitivity to market volatility.

Balance Sheet And Financial Health

illumin’s balance sheet remains robust, with CAD 55.9 million in cash and equivalents against total debt of CAD 6.3 million, indicating strong liquidity. The negligible debt-to-equity ratio reflects a conservative financial structure, though the lack of dividends may signal a focus on growth over shareholder returns. The company’s market cap of CAD 96.3 million aligns with its mid-tier sector positioning.

Growth Trends And Dividend Policy

Revenue growth trends are not explicitly provided, but the company’s international footprint and programmatic focus suggest potential scalability. illumin does not pay dividends, prioritizing reinvestment in technology and client acquisition. Its ability to sustain profitability amid sector disruption will be critical for future expansion.

Valuation And Market Expectations

Trading on the TSX with a market cap of CAD 96.3 million, illumin’s valuation reflects its niche position in ad tech. The high beta indicates investor perception of elevated risk, likely tied to sector competition and macroeconomic sensitivity. The absence of a dividend may limit appeal to income-focused investors, though growth-oriented stakeholders may value its cash reserves and debt-light profile.

Strategic Advantages And Outlook

illumin’s strengths lie in its automated platform and real-time data capabilities, which cater to evolving advertiser demands. However, its smaller scale relative to global peers necessitates continued innovation and client retention. The outlook hinges on execution in international markets and technological differentiation, with cash reserves providing a buffer against sector volatility.

Sources

Company description, financials, and market data sourced from publicly disclosed filings and TSX disclosures.

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