investorscraft@gmail.com

Intrinsic ValueRESAAS Services Inc. (RSS.V)

Previous Close$0.44
Intrinsic Value
Upside potential
Previous Close
$0.44

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

RESAAS Services Inc. operates as a specialized technology provider developing comprehensive web and mobile communications software exclusively for the real estate sector. The company's core revenue model centers on providing integrated software solutions that facilitate real-time communication, listing management, and client engagement tools for industry professionals. Its platform ecosystem includes RealTimeMLS, designed for real estate associations and multiple listing services, and BrokerOS, which serves as a centralized communication hub for brokerage operations. RESAAS targets a niche market within the real estate technology landscape, focusing on MLSs, franchises, and individual real estate agents who require sophisticated digital tools to enhance productivity and client interactions. The company's market positioning emphasizes creating a seamless technological infrastructure that connects various stakeholders across the real estate transaction lifecycle. This specialized approach differentiates RESAAS from broader CRM providers by offering industry-specific functionality tailored to the unique workflow requirements of real estate professionals. The platform's integrated features—including lead generation, analytics, payment processing, and advertising capabilities—aim to create a comprehensive ecosystem that addresses multiple pain points within the real estate value chain. Operating in the competitive proptech sector, RESAAS competes by focusing on communication efficiency and data integration specifically designed for the dynamic needs of modern real estate transactions.

Revenue Profitability And Efficiency

RESAAS generated CAD 358,010 in revenue for FY 2024 while reporting a net loss of CAD 1,122,328. The company's negative operating cash flow of CAD 837,270 indicates significant operational challenges in achieving sustainable profitability. With minimal capital expenditures, the business model currently demonstrates limited investment in long-term productive assets, focusing instead on software maintenance and development within existing resource constraints.

Earnings Power And Capital Efficiency

The company's diluted EPS of -CAD 0.014 reflects ongoing challenges in translating its technology platform into earnings power. Negative cash flow from operations suggests the current revenue base is insufficient to support operating expenses. The absence of capital expenditures indicates a conservative approach to growth investment, potentially limiting future scalability and market expansion capabilities in the competitive proptech landscape.

Balance Sheet And Financial Health

RESAAS maintains a constrained financial position with CAD 14,688 in cash against total debt of CAD 694,004. This significant debt burden relative to minimal cash reserves presents substantial liquidity concerns. The company's capital structure appears highly leveraged for its size, requiring careful management of obligations while navigating the cash-intensive nature of software development and customer acquisition in the real estate technology sector.

Growth Trends And Dividend Policy

Current financial metrics do not indicate substantial growth momentum, with revenue levels remaining modest relative to operating costs. The company maintains no dividend policy, consistent with its development-stage status and focus on preserving capital for operational needs. Future growth prospects depend on the company's ability to expand its customer base and achieve sustainable monetization of its real estate technology platform.

Valuation And Market Expectations

With a market capitalization of approximately CAD 32 million, the market appears to be valuing RESAAS based on its technology platform and market potential rather than current financial performance. The low beta of 0.329 suggests relatively low correlation with broader market movements, typical of micro-cap technology stocks with limited trading volume and analyst coverage on the TSXV exchange.

Strategic Advantages And Outlook

RESAAS's strategic position hinges on its specialized focus within the real estate technology ecosystem, offering integrated solutions that address specific industry workflows. The outlook remains challenging given current financial metrics, with success dependent on achieving broader market adoption and demonstrating sustainable revenue growth. The company must navigate competitive pressures while managing its leveraged balance sheet to capitalize on digital transformation trends in the real estate sector.

Sources

Company financial statementsTSXV 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