investorscraft@gmail.com

Intrinsic ValueMoovly Media Inc. (MVY.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 2023 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Moovly Media Inc. operates as a specialized technology company providing a cloud-based digital media and content creation platform. The company's core revenue model centers on subscription-based access to its Moovly Studio video creation editor, complemented by API licensing fees and automation tools. Serving a diverse clientele ranging from individual consumers and educational institutions to SMEs and multinational corporations, Moovly positions itself in the competitive video creation software sector. The platform enables users to produce professional-quality videos without requiring advanced technical skills, targeting the growing demand for digital content creation across marketing, education, and corporate communications. Operating primarily in Canada and Belgium, the company competes in a crowded marketplace dominated by larger players, seeking differentiation through its automation capabilities and integration features such as its WordPress plugin and mobile application. Moovly's market position reflects that of a niche provider focusing on user-friendly automation tools within the broader digital content creation landscape, aiming to capture value from organizations seeking to scale their video production capabilities efficiently.

Revenue Profitability And Efficiency

For FY 2023, Moovly generated CAD 1.37 million in revenue while reporting a net loss of CAD 1.59 million, reflecting ongoing challenges in achieving profitability. The company's operating cash flow was negative CAD 0.65 million, indicating that current operations are not yet self-sustaining. These metrics suggest the business is in a development phase where revenue generation has not yet reached the scale necessary to cover operating expenses and achieve positive cash flow from core activities.

Earnings Power And Capital Efficiency

The company's diluted EPS of -CAD 0.009 and negative operating cash flow demonstrate limited current earnings power. Capital expenditures were minimal at CAD 2,230, indicating a capital-light business model focused on software development rather than physical assets. The significant gap between revenue and net income highlights substantial operating costs relative to the current revenue base, requiring careful capital allocation to fund growth initiatives while managing cash burn.

Balance Sheet And Financial Health

Moovly's balance sheet shows constrained financial flexibility with cash and equivalents of only CAD 23,288 against total debt of CAD 2.38 million. This limited liquidity position, combined with negative cash flow from operations, presents significant financial health concerns. The high debt burden relative to the company's modest cash position indicates potential liquidity challenges that may require additional financing or operational restructuring to address.

Growth Trends And Dividend Policy

The company maintains a no-dividend policy, consistent with its growth-stage status and focus on reinvesting available capital into business development. With negative profitability metrics and constrained resources, the primary focus appears to be on stabilizing operations rather than shareholder returns. Growth trends will depend on the company's ability to expand its subscriber base and increase average revenue per user while managing operating costs more effectively.

Valuation And Market Expectations

Trading with a market capitalization of approximately CAD 1.95 million, the market appears to assign modest value to the company's prospects. The beta of 1.707 indicates higher volatility than the broader market, reflecting the speculative nature of this micro-cap investment. Current valuation metrics suggest market expectations remain cautious given the company's financial performance and competitive positioning within the software application sector.

Strategic Advantages And Outlook

Moovly's strategic advantages include its cloud-based platform architecture and video automation capabilities, which could provide differentiation in a competitive market. However, the outlook remains challenging given the current financial position and need to achieve scale. Success will depend on the company's ability to monetize its technology effectively, expand its customer base, and demonstrate a viable path to profitability while navigating substantial debt obligations and limited liquidity resources.

Sources

Company financial statementsTSXV filings

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