investorscraft@gmail.com

Intrinsic ValueQuantum eMotion Corp. (QNC.V)

Previous Close$4.99
Intrinsic Value
Upside potential
Previous Close
$4.99

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

Quantum eMotion Corp. operates within the specialized semiconductor technology sector, focusing exclusively on the development and commercialization of advanced cryptographic security solutions. The company's core technology centers on quantum random number generators (QRNGs), which leverage quantum mechanical principles to produce truly unpredictable random numbers essential for unbreakable encryption. This positions the company at the forefront of the emerging quantum cybersecurity market, targeting high-stakes applications where data integrity is paramount, including financial transactions, military communications, and secure mobile and internet telecommunications. Unlike conventional software-based security, Quantum eMotion's hardware-based approach offers a fundamentally higher level of protection against increasingly sophisticated cyber threats. As a relatively small-cap entity on the TSX Venture Exchange, the company is in a pre-revenue commercialization phase, dedicating its resources to research, development, and strategic partnerships to establish its proprietary technology as a new standard in a rapidly evolving security landscape. Its market position is that of an innovator seeking to carve out a niche in the critical infrastructure of next-generation data protection.

Revenue Profitability And Efficiency

The company is currently in a pre-revenue stage of development, with no recorded revenue for the fiscal period. Consequently, operations are characterized by a net loss of approximately CAD 3.0 million, reflecting significant investment in research and development activities. Operating cash flow was negative CAD 2.1 million, indicating that cash is being consumed to fund ongoing technological advancement and corporate operations in the absence of commercial sales.

Earnings Power And Capital Efficiency

Earnings power is not yet established, as evidenced by a diluted earnings per share of CAD -0.02. The absence of revenue means capital is currently allocated entirely towards development rather than generating returns. The lack of capital expenditures suggests the company's model is primarily based on intellectual property development rather than significant physical asset investment at this juncture.

Balance Sheet And Financial Health

Financial health is supported by a cash balance of CAD 1.36 million, which provides a limited runway for continued operations. Total debt is minimal at approximately CAD 46 thousand, resulting in a very strong liquidity position with negligible leverage. The primary financial challenge is the burn rate from operating losses, which will necessitate additional financing to sustain operations until commercialization is achieved.

Growth Trends And Dividend Policy

As a development-stage company, growth is measured by technological progress and partnership development rather than financial metrics. There is no history of revenue growth or dividend payments, consistent with a firm focused on long-term value creation through innovation. The dividend policy is non-existent, with all capital being reinvested into the business to fund its path to market.

Valuation And Market Expectations

The market capitalization of approximately CAD 295 million significantly diverges from conventional financial metrics, reflecting high investor expectations for the future commercial potential of its quantum encryption technology. The extreme negative beta of -2.845 suggests the stock's performance is highly uncorrelated with the broader market, indicating it is traded based on speculative, technology-specific news and milestones rather than macroeconomic factors.

Strategic Advantages And Outlook

The company's strategic advantage lies in its proprietary QRNG technology, which addresses a critical need in cybersecurity. The outlook is entirely dependent on its ability to successfully transition from a research entity to a commercial provider, securing design wins and generating sustainable revenue. Execution risk is high, but success could position the company as a key player in the quantum-safe security ecosystem.

Sources

Company DescriptionFinancial Data Feed

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