investorscraft@gmail.com

Intrinsic ValueInsuraGuest Technologies Inc. (ISGI.V)

Previous Close$0.01
Intrinsic Value
Upside potential
Previous Close
$0.01

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

InsuraGuest Technologies Inc. operates as a specialized insurtech software-as-a-service provider targeting the hospitality industry. The company's core platform integrates directly with hotel and vacation rental property management systems to deliver tailored digital insurance products to guests during the booking process. This embedded insurance model creates a seamless experience for both property operators and their customers, generating commission-based revenue while addressing the specific liability and protection needs unique to temporary accommodations. Within the competitive insurtech landscape, InsuraGuest carves a distinct niche by focusing exclusively on hospitality sector integrations rather than pursuing broader consumer insurance markets. The company also maintains a secondary software platform designed for insurance agents and brokers, though its primary strategic focus remains the hospitality technology integration pathway. This targeted approach positions InsuraGuest as a specialized solution provider rather than a direct competitor to larger, diversified insurance technology platforms, leveraging deep sector-specific integration capabilities as its key market differentiator.

Revenue Profitability And Efficiency

For the fiscal year ending June 2024, InsuraGuest reported revenue of CAD 1.01 million while recording a net loss of CAD 0.66 million. The company's negative operating cash flow of CAD 0.29 million indicates ongoing operational challenges in achieving cash flow breakeven. With minimal capital expenditures reported, the business maintains a capital-light model, though current efficiency metrics suggest the revenue base remains insufficient to cover operating expenses, resulting in negative earnings per share of CAD 0.0082.

Earnings Power And Capital Efficiency

The company currently demonstrates limited earnings power as evidenced by its negative net income and operating cash flow. The capital-efficient software model is reflected in the absence of significant capital expenditures, but the current revenue scale does not generate sufficient margin to support sustainable operations. The diluted EPS of -CAD 0.0082 underscores the challenge of achieving profitability at the current operational scale and cost structure.

Balance Sheet And Financial Health

InsuraGuest maintains a relatively clean balance sheet with CAD 0.47 million in cash and equivalents against minimal total debt of CAD 0.04 million. The modest cash position provides limited runway for operations given the current cash burn rate. The low debt level reduces financial risk, but the company's financial health is constrained by its cash reserves relative to ongoing operational losses and negative cash flow generation.

Growth Trends And Dividend Policy

As an early-stage technology company focused on growth, InsuraGuest does not pay dividends, reinvesting all available resources into business development. The company's growth trajectory will depend on its ability to expand its hospitality integration partnerships and increase adoption of its embedded insurance products. Historical performance indicates the company is in a development phase where establishing market presence and scaling revenue take precedence over profitability.

Valuation And Market Expectations

With a market capitalization of approximately CAD 2.56 million, the market appears to be valuing InsuraGuest as an early-stage venture with significant execution risk. The high beta of 3.45 reflects substantial volatility and sensitivity to market movements, characteristic of micro-cap technology stocks. The current valuation suggests modest expectations for near-term performance, with investors likely focused on long-term potential in the specialized insurtech hospitality niche.

Strategic Advantages And Outlook

InsuraGuest's strategic advantage lies in its specialized focus on hospitality sector integrations, which provides deeper domain expertise than broader insurtech platforms. The outlook remains challenging given current financial metrics, with success contingent on accelerating revenue growth through expanded partnerships and increased product adoption. The company must demonstrate scalable customer acquisition and improved unit economics to transition toward sustainable operations and justify its current market valuation in the competitive insurtech landscape.

Sources

Company financial reportingTSXV 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