investorscraft@gmail.com

Intrinsic ValueMogo Inc. (MOGO.TO)

Previous Close$1.49
Intrinsic Value
Upside potential
Previous Close
$1.49

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

Mogo Inc. is a Canadian fintech company offering a suite of digital financial solutions aimed at empowering consumers to manage their financial health. The company operates primarily in Canada and provides services such as digital spending accounts, cryptocurrency trading, identity fraud protection, mortgages, personal loans, and stock trading through its Mogo app. Its subsidiary, Carta, enhances its offerings with a digital payments platform that supports financial institutions and corporations in issuing payment products. Mogo competes in the highly dynamic fintech sector, where it differentiates itself through a comprehensive, user-friendly digital ecosystem. The company targets tech-savvy consumers seeking alternatives to traditional banking, positioning itself as a disruptor in personal finance. Despite its innovative approach, Mogo faces intense competition from established financial institutions and emerging fintech players, requiring continuous innovation and scalability to maintain its market relevance.

Revenue Profitability And Efficiency

Mogo reported revenue of CAD 71.2 million for the fiscal year, reflecting its ability to monetize its digital financial services. However, the company posted a net loss of CAD 13.7 million, indicating ongoing challenges in achieving profitability. Operating cash flow was positive at CAD 15.3 million, suggesting efficient cash management despite capital expenditures of CAD 3.3 million. The diluted EPS of -CAD 0.56 underscores the need for improved cost controls and revenue growth to reach sustainable profitability.

Earnings Power And Capital Efficiency

Mogo's earnings power remains constrained by its current net losses, though its operating cash flow demonstrates some ability to generate liquidity. The company's capital efficiency is under pressure due to its negative net income, but its diversified revenue streams from digital financial products provide a foundation for potential future earnings growth. Continued investment in technology and customer acquisition will be critical to enhancing capital efficiency.

Balance Sheet And Financial Health

Mogo's balance sheet shows CAD 8.5 million in cash and equivalents, against total debt of CAD 85.6 million, indicating a leveraged position. The high debt level relative to cash reserves raises concerns about financial flexibility, though the positive operating cash flow provides some mitigation. The company's ability to manage its debt obligations while funding growth initiatives will be key to maintaining financial stability.

Growth Trends And Dividend Policy

Mogo's growth is driven by its expanding suite of digital financial products, particularly in cryptocurrency and stock trading. The company does not pay dividends, reinvesting all earnings into growth and innovation. Given its current unprofitability, dividend payments are unlikely in the near term, with management likely prioritizing scaling operations and achieving sustainable profitability before considering shareholder returns.

Valuation And Market Expectations

With a market capitalization of CAD 48.5 million, Mogo trades at a significant discount to its revenue, reflecting investor skepticism about its path to profitability. The high beta of 4.616 indicates substantial volatility, aligning with the speculative nature of fintech growth stocks. Market expectations hinge on the company's ability to reduce losses and scale its user base effectively.

Strategic Advantages And Outlook

Mogo's strategic advantage lies in its integrated digital financial ecosystem, which appeals to consumers seeking convenience and innovation. The company's focus on cryptocurrency and stock trading positions it well in high-growth segments. However, the outlook remains uncertain due to competitive pressures and the need for sustained investment. Success will depend on execution, user adoption, and achieving profitability in a crowded market.

Sources

Company filings, market data

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