investorscraft@gmail.com

Intrinsic ValueNubeva Technologies Ltd. (NBVA.V)

Previous Close$0.15
Intrinsic Value
Upside potential
Previous Close
$0.15

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2025 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Nubeva Technologies Ltd. operates within the specialized cybersecurity software infrastructure sector, focusing on network traffic decryption solutions. The company's core revenue model centers on licensing its proprietary software and providing associated cloud-based security services to enterprise clients. Nubeva's technology addresses critical challenges in encrypted traffic visibility, enabling security tools to inspect encrypted data without compromising privacy or performance, which positions the company in the growing zero-trust security architecture market. As organizations increasingly adopt encryption for data protection, Nubeva's decryption capabilities serve security operations, threat detection, and compliance monitoring needs across hybrid cloud environments. The company competes in a niche segment of the broader cybersecurity market, targeting enterprises requiring deep packet inspection for advanced threat detection and regulatory compliance. Nubeva's market position leverages its technical expertise in cryptography and network security, though it operates as a smaller player against larger security platform vendors. The company's headquarters in San Jose, California, places it within a major technology innovation hub, potentially facilitating partnerships and customer acquisition in the competitive cybersecurity landscape.

Revenue Profitability And Efficiency

For FY2024, Nubeva generated CAD 1.79 million in revenue while reporting a near-break-even net loss of CAD -1,358. The company's operating cash flow was negative CAD 61,243, indicating ongoing cash consumption from core operations. Capital expenditures remained minimal at CAD -2,589, reflecting the asset-light nature of its software business model. These figures suggest the company is in an early commercial stage, with revenue generation not yet sufficient to cover operational costs fully.

Earnings Power And Capital Efficiency

Nubeva's diluted EPS of approximately -CAD 0.00002 reflects minimal earnings power in the current fiscal period. The company maintains a cash balance of CAD 3.64 million against minimal debt of CAD 35,797, providing some runway for continued operations and product development. The negative operating cash flow indicates that the business model has not yet reached sustainable capital efficiency, requiring careful management of existing resources to fund growth initiatives.

Balance Sheet And Financial Health

The company demonstrates a strong liquidity position with CAD 3.64 million in cash and equivalents, significantly outweighing its modest total debt of CAD 35,797. This substantial cash reserve relative to the company's market capitalization provides financial flexibility and runway for ongoing operations. The balance sheet structure appears conservative, with minimal leverage and significant liquid assets supporting near-term financial stability despite operational losses.

Growth Trends And Dividend Policy

Nubeva does not pay dividends, consistent with its growth-stage status where capital is reinvested into business development. The company's revenue base of CAD 1.79 million suggests it is still establishing commercial traction in its target markets. Future growth will depend on broader adoption of its decryption technology and scaling its licensing model, with the current financial structure prioritizing investment over shareholder returns.

Valuation And Market Expectations

With a market capitalization of approximately CAD 9.12 million, the market appears to be valuing Nubeva based on its technology potential rather than current financial performance. The beta of 1.11 indicates higher volatility than the market average, reflecting the speculative nature of early-stage technology investments. Valuation metrics likely incorporate expectations for future revenue growth and market penetration in the cybersecurity sector.

Strategic Advantages And Outlook

Nubeva's strategic advantage lies in its proprietary decryption technology addressing a specific gap in network security visibility. The outlook depends on the company's ability to commercialize its technology effectively against established competitors. Success will require demonstrating clear value proposition to enterprise security teams and expanding market adoption beyond early adopters, while managing cash resources to sustain operations through the growth phase.

Sources

Company financial statementsTSXV filings

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2026202720282029203020312032203320342035203620372038203920402041204220432044204520462047204820492050

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