investorscraft@gmail.com

Intrinsic ValueNowVertical Group Inc. (NOW.V)

Previous Close$0.28
Intrinsic Value
Upside potential
Previous Close
$0.28

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

NowVertical Group Inc. operates as a specialized big data technology company delivering vertical intelligence software and services tailored to specific industry needs. The company's core revenue model combines proprietary software licensing with professional services, targeting sectors including government, financial services, energy, automotive manufacturing, and enterprise clients. Its technology stack addresses critical data challenges through solutions like NOW Fusion for database integration, NOW Privacy for governance compliance, and Affinio for data mobilization, creating a comprehensive ecosystem for organizational data transformation. Positioned in the competitive software infrastructure sector, NowVertical differentiates itself through industry-specific customization rather than generic analytics tools. The company leverages its NOW DataBench unified analytics framework to provide clients with consolidated business intelligence interfaces, enabling more informed decision-making processes. This focus on vertical-specific applications allows NowVertical to compete effectively against larger, horizontal analytics providers by delivering deeper domain expertise and tailored implementations that address unique regulatory and operational requirements within each target market.

Revenue Profitability And Efficiency

NowVertical generated CAD 46.9 million in revenue for the period, achieving net income of CAD 1.6 million with diluted EPS of CAD 0.018. The company demonstrated positive operating cash flow of CAD 2.8 million while maintaining minimal capital expenditures of approximately CAD 72,000, indicating efficient cash generation relative to its asset base. This financial performance suggests the business model can scale without significant additional capital investment requirements.

Earnings Power And Capital Efficiency

The company's earnings power is evidenced by its transition to profitability, supported by positive operating cash flow that significantly exceeds net income. With capital expenditures representing only a small fraction of operating cash flow, NowVertical demonstrates capital-efficient operations. The diluted EPS, while modest, indicates the business has reached an inflection point where revenue scale supports profitability despite operating in a competitive technology sector.

Balance Sheet And Financial Health

NowVertical maintains CAD 2.6 million in cash and equivalents against total debt of CAD 13.8 million, resulting in a leveraged balance sheet structure. The debt level relative to the company's market capitalization requires careful monitoring, though positive operating cash flow provides some capacity to service obligations. The balance sheet reflects the growth-phase characteristics typical of technology companies expanding through both organic investment and strategic acquisitions.

Growth Trends And Dividend Policy

As an emerging technology company focused on expansion, NowVertical does not currently pay dividends, instead reinvesting cash flow into business development. The company's growth trajectory appears oriented toward market penetration and product development within its vertical intelligence niche. Given its current stage of development and market capitalization, capital allocation priorities remain centered on growth initiatives rather than shareholder distributions.

Valuation And Market Expectations

With a market capitalization of approximately CAD 29.2 million, the company trades at a significant discount to annual revenue, reflecting market skepticism about growth sustainability or profitability scalability. The elevated beta of 3.025 indicates high volatility and sensitivity to market movements, typical of small-cap technology stocks. This valuation suggests investors price in substantial execution risk despite the company's recent profitability achievement.

Strategic Advantages And Outlook

NowVertical's strategic position hinges on its vertical-specific approach to big data analytics, which provides differentiation in a crowded market. The outlook depends on the company's ability to scale its industry-focused solutions while managing leverage. Success will require demonstrating that its proprietary technology stack can deliver consistent cross-selling opportunities and maintain competitive advantages against both specialized vertical players and large horizontal analytics platforms expanding into industry-specific applications.

Sources

Company description and financial data providedTSXV filings

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