investorscraft@gmail.com

Intrinsic ValueQuarterhill Inc. (QTRH.TO)

Previous Close$0.91
Intrinsic Value
Upside potential
Previous Close
$0.91

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

Quarterhill Inc. operates at the intersection of intelligent transportation systems (ITS) and intellectual property (IP) licensing, serving global markets with diversified technological solutions. The company’s ITS segment focuses on road dynamics, traffic management, and enforcement systems, leveraging hardware and software integrations to enhance transportation efficiency and safety. Its IP licensing segment monetizes a broad patent portfolio spanning wireless communications, semiconductor technologies, and automotive applications, positioning Quarterhill as a key player in innovation-driven revenue streams. The company’s dual-segment approach mitigates industry-specific risks while capitalizing on high-growth areas like smart infrastructure and connected vehicles. Its market position is reinforced by direct sales channels, partnerships with distributors, and a reputation for specialized traffic solutions. However, competition in both ITS and IP licensing remains intense, requiring continuous innovation and strategic patent acquisitions to maintain relevance.

Revenue Profitability And Efficiency

Quarterhill reported revenue of CAD 153.3 million for the period, reflecting its diversified income streams. However, net income stood at a loss of CAD 11.0 million, with diluted EPS of -CAD 0.10, indicating profitability challenges. Operating cash flow was negative at CAD 4.4 million, exacerbated by capital expenditures of CAD 7.4 million, suggesting ongoing investments in growth despite near-term inefficiencies.

Earnings Power And Capital Efficiency

The company’s negative earnings and cash flow highlight operational headwinds, likely tied to integration costs or competitive pressures in ITS and IP licensing. Capital expenditures, though substantial, may support long-term asset utilization, but the current return on invested capital appears subdued. The absence of dividend payouts further underscores a focus on reinvestment over shareholder returns.

Balance Sheet And Financial Health

Quarterhill maintains CAD 31.9 million in cash and equivalents against total debt of CAD 61.1 million, indicating moderate liquidity. The debt level, while manageable, warrants monitoring given negative cash flows. The balance sheet reflects a cautious liquidity position, with potential reliance on refinancing or operational improvements to stabilize financial health.

Growth Trends And Dividend Policy

Growth is driven by ITS adoption and IP monetization, though recent financials show contraction. The company has suspended dividends, redirecting capital toward segment expansion and debt management. Market trends in smart transportation and 5G-related patents could provide tailwinds, but execution risks persist.

Valuation And Market Expectations

With a market cap of CAD 167.4 million and a beta of 0.77, Quarterhill trades with moderate volatility relative to the market. Investors likely price in recovery potential in ITS and IP, but skepticism remains due to profitability challenges. The valuation reflects a balance between growth prospects and current financial strain.

Strategic Advantages And Outlook

Quarterhill’s dual-segment model offers diversification, with ITS benefiting from global infrastructure spending and IP licensing from tech innovation. Strategic partnerships and patent portfolio strength are key advantages. However, the outlook hinges on improving profitability and cash flow generation. Success depends on leveraging ITS demand and optimizing IP monetization amid competitive and macroeconomic pressures.

Sources

Company filings, Toronto Stock Exchange disclosures

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