investorscraft@gmail.com

Intrinsic ValueiQSTEL Inc. (IQST)

Previous Close$2.85
Intrinsic Value
Upside potential
Previous Close
$2.85

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

iQSTEL Inc. operates as a diversified telecommunications and technology company, providing innovative solutions across multiple sectors including VoIP, SMS, IoT, and fintech. The company generates revenue through a combination of subscription-based services, transactional fees, and technology licensing, catering to both enterprise and consumer markets. Its core offerings include blockchain-enhanced telecom services, mobile top-up platforms, and IoT solutions for smart infrastructure, positioning it as a niche player in the rapidly evolving digital communication space. iQSTEL differentiates itself through vertical integration, combining proprietary technology with strategic partnerships to deliver scalable, cost-efficient solutions. The company targets underserved markets in Latin America and the U.S., leveraging its multicultural expertise to address regional connectivity gaps. While not a market leader, iQSTEL maintains competitive agility through R&D investments and acquisitions, though its small scale limits bargaining power against larger telecom providers. The fintech segment, including its Visa-backed debit card platform, represents a growth vector amid increasing digital payment adoption globally.

Revenue Profitability And Efficiency

iQSTEL reported $283.2 million in revenue for FY2024, demonstrating strong top-line growth in its telecom services. However, the company recorded a net loss of $6.0 million, with negative operating cash flow of $2.9 million, reflecting ongoing investments in technology and market expansion. Capital expenditures remained modest at $0.15 million, suggesting asset-light operations but potentially limiting long-term infrastructure advantages.

Earnings Power And Capital Efficiency

The diluted EPS of -$0.0329 indicates weak current earnings power, though revenue scale suggests potential operating leverage if margins improve. Negative cash conversion highlights working capital challenges, possibly due to prepaid telecom inventory or receivables cycles. The absence of significant capex signals reliance on third-party networks rather than owned infrastructure, which may constrain margin expansion.

Balance Sheet And Financial Health

With $2.5 million in cash against $8.1 million total debt, liquidity appears constrained, though the debt load remains manageable relative to revenue. The balance sheet structure suggests dependence on short-term financing, as evidenced by negative operating cash flow. Shareholder equity is likely pressured by accumulated deficits given persistent net losses.

Growth Trends And Dividend Policy

Revenue growth appears robust given the industry context, but profitability has not kept pace. The company maintains a no-dividend policy, typical for growth-focused microcaps, reinvesting all cash flows into business expansion. Customer acquisition costs and international expansion expenses likely drive the current loss position despite top-line momentum.

Valuation And Market Expectations

Market valuation likely reflects speculative growth expectations rather than current fundamentals, given the negative earnings and cash flow. The price-to-sales ratio would be the primary relevant metric, though comparable analysis is challenging due to the company's diversified operations across telecom and fintech sub-sectors. Investor sentiment appears tied to blockchain and IoT narratives rather than demonstrated profitability.

Strategic Advantages And Outlook

iQSTEL's multi-service platform provides cross-selling opportunities but risks dilution of focus. Success hinges on achieving critical mass in core telecom services while monetizing fintech innovations. Near-term challenges include cash burn management and debt refinancing, while long-term potential lies in leveraging its niche positioning in emerging markets. Execution risk remains elevated given operational complexity and competitive pressures.

Sources

Company SEC filings (10-K), investor relations materials

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