investorscraft@gmail.com

Intrinsic ValueMdf Commerce Inc. (MDF.TO)

Previous Close$5.79
Intrinsic Value
Upside potential
Previous Close
$5.79

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2023 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

mdf commerce inc. operates as a SaaS provider specializing in optimizing commercial interactions between buyers and sellers across multiple geographies, including Canada, the U.S., Europe, and China. The company’s core offerings include strategic sourcing, ecommerce platforms, supply chain collaboration tools, and emarketplace solutions, catering to businesses seeking digital transformation in procurement and sales processes. Its rebranding in 2020 reflects a strategic shift toward a more commerce-centric focus, aligning with global trends in digital trade automation. Positioned within the competitive Internet Content & Information sector, mdf commerce differentiates itself through integrated SaaS solutions that streamline B2B and B2C transactions. While the company operates in a fragmented market with larger players, its niche expertise in supply chain and procurement optimization provides a defensible market position. However, its international footprint remains modest compared to global SaaS leaders, suggesting room for expansion or consolidation.

Revenue Profitability And Efficiency

In FY 2023, mdf commerce reported revenue of CAD 128.3 million, underscoring its mid-scale presence in the SaaS sector. However, profitability challenges persisted, with a net loss of CAD 85.0 million and negative operating cash flow of CAD 27.1 million, reflecting elevated costs or investments. Capital expenditures were modest at CAD 3.2 million, indicating a asset-light model typical of SaaS firms.

Earnings Power And Capital Efficiency

The company’s diluted EPS of CAD -1.93 highlights significant earnings pressure, likely tied to operational scaling or acquisition integration costs. Negative cash flow generation raises questions about near-term self-sustainability, though SaaS models often prioritize growth over profitability in early stages. Debt levels (CAD 11.4 million) appear manageable relative to cash reserves (CAD 4.0 million), but liquidity constraints may necessitate further financing.

Balance Sheet And Financial Health

mdf commerce’s balance sheet shows limited liquidity, with cash and equivalents covering only a fraction of its debt. The absence of dividends aligns with its growth-focused strategy, while the modest market cap (CAD 254.6 million) reflects investor caution. The elevated beta (1.64) suggests higher volatility versus the broader market.

Growth Trends And Dividend Policy

Top-line growth potential hinges on SaaS adoption and cross-selling opportunities, but recent losses indicate execution risks. The company retains all earnings for reinvestment, typical of high-growth tech firms. International expansion and product integration could drive future revenue, though macroeconomic headwinds may temper near-term progress.

Valuation And Market Expectations

Trading at a revenue multiple reflective of smaller SaaS peers, the market appears skeptical of mdf commerce’s path to profitability. The lack of positive cash flow and high beta imply elevated risk premiums, demanding clearer operational turnaround evidence to justify re-rating.

Strategic Advantages And Outlook

mdf commerce’s specialized SaaS suite offers scalability, but success depends on improving unit economics and market penetration. Strategic partnerships or M&A could accelerate growth, while cost discipline is critical to stem losses. The outlook remains cautious until sustainable profitability metrics emerge.

Sources

Company filings, TSX disclosures

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2024202520262027202820292030203120322033203420352036203720382039204020412042204320442045204620472048

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