investorscraft@gmail.com

Intrinsic ValueWM Technology, Inc. (MAPSW)

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

WM Technology, Inc. operates in the cannabis technology sector, providing a leading SaaS platform that connects consumers with licensed cannabis retailers and brands. The company’s core revenue model is driven by subscription fees and advertising services, leveraging its proprietary data and marketplace solutions to serve both businesses and end-users. Positioned as a key enabler in the rapidly evolving cannabis industry, WM Technology capitalizes on regulatory tailwinds and digital adoption trends to maintain its market leadership. The company’s flagship platform, Weedmaps, is widely recognized for its comprehensive dispensary listings, product reviews, and educational content, creating a sticky user base. By focusing on compliance and scalability, WM Technology differentiates itself in a fragmented market, catering to both mature and emerging cannabis markets. Its ability to aggregate demand and supply efficiently positions it as a critical infrastructure player in the sector.

Revenue Profitability And Efficiency

WM Technology reported revenue of $184.5 million for FY 2024, with net income of $7.6 million, reflecting a diluted EPS of $0.0787. The company generated $36.7 million in operating cash flow, demonstrating solid cash conversion. Notably, capital expenditures were minimal, indicating efficient use of existing infrastructure and scalable operations. This suggests a lean cost structure with potential for margin expansion as revenue scales.

Earnings Power And Capital Efficiency

The company’s earnings power is underscored by its ability to convert revenue into operating cash flow at a healthy rate, with $36.7 million generated in FY 2024. With no significant capital expenditures, WM Technology exhibits high capital efficiency, allowing it to reinvest in growth or maintain financial flexibility. The absence of dividends further supports reinvestment in core operations or strategic initiatives.

Balance Sheet And Financial Health

WM Technology maintains a robust balance sheet, with $52.0 million in cash and equivalents against $30.1 million in total debt, indicating a strong liquidity position. The low debt-to-cash ratio suggests manageable leverage and financial stability. This conservative capital structure provides resilience against market volatility and supports potential growth investments or acquisitions.

Growth Trends And Dividend Policy

The company’s growth trajectory is tied to the expanding legal cannabis market, with revenue reaching $184.5 million in FY 2024. WM Technology does not currently pay dividends, opting instead to reinvest earnings into platform enhancements and market expansion. This aligns with its focus on capturing market share in a high-growth industry, prioritizing long-term value creation over near-term shareholder returns.

Valuation And Market Expectations

With a market capitalization derived from 96.3 million shares outstanding and a profitable FY 2024, WM Technology’s valuation reflects investor confidence in its SaaS-driven growth model. The absence of dividends suggests the market expects continued reinvestment and top-line expansion, particularly as cannabis legalization advances. The company’s ability to maintain profitability while scaling will be critical to sustaining its valuation multiples.

Strategic Advantages And Outlook

WM Technology’s strategic advantages include its first-mover status in cannabis tech, a scalable SaaS platform, and strong brand recognition via Weedmaps. The outlook remains positive, supported by regulatory tailwinds and increasing digital adoption in the cannabis industry. However, competition and regulatory risks persist, requiring ongoing innovation and compliance focus to sustain its market position and growth trajectory.

Sources

10-K filing, CIK 0001779474

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