investorscraft@gmail.com

Intrinsic ValueSierra Wireless, Inc. (SW.TO)

Previous Close$40.99
Intrinsic Value
Upside potential
Previous Close
$40.99

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2021 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Sierra Wireless, Inc. is a leading provider of device-to-cloud Internet of Things (IoT) solutions, operating in the high-growth IoT and enterprise connectivity sectors. The company serves a diverse clientele, including OEMs, industrial firms, and enterprises, through its two core segments: IoT Solutions and Enterprise Solutions. The IoT Solutions segment focuses on cellular modules and embedded broadband solutions, enabling 5G, 4G LTE, and other connectivity technologies, while the Enterprise Solutions segment delivers routers, cloud platforms, and managed services for asset tracking and remote monitoring. Sierra Wireless differentiates itself through its comprehensive, end-to-end IoT ecosystem, combining hardware, connectivity, and cloud-based analytics. The company operates globally, with a strong presence in North America, Europe, and Asia Pacific, positioning it to capitalize on the expanding demand for IoT applications across industries such as logistics, healthcare, and smart cities. Despite intense competition from larger tech firms, Sierra Wireless maintains a niche leadership role due to its specialized expertise in industrial-grade IoT connectivity and its vertically integrated solutions.

Revenue Profitability And Efficiency

In FY 2021, Sierra Wireless reported revenue of CAD 473.2 million, reflecting its established market presence in IoT connectivity. However, the company posted a net loss of CAD 88.7 million, with diluted EPS of -CAD 2.39, indicating ongoing profitability challenges. Operating cash flow was negative at CAD -76.5 million, partly due to capital expenditures of CAD -19.9 million, suggesting reinvestment needs amid competitive pressures.

Earnings Power And Capital Efficiency

Sierra Wireless's earnings power remains constrained, as evidenced by its negative net income and operating cash flow. The company's capital efficiency is under scrutiny, given its significant reinvestment requirements in R&D and infrastructure to maintain technological leadership in the rapidly evolving IoT space. The lack of positive free cash flow highlights the need for improved operational execution to achieve sustainable profitability.

Balance Sheet And Financial Health

Sierra Wireless maintains a moderate financial position, with CAD 76.8 million in cash and equivalents and total debt of CAD 27.1 million, indicating manageable leverage. The absence of dividends aligns with its growth-focused strategy, prioritizing reinvestment over shareholder payouts. However, the negative cash flow and net losses underscore liquidity risks if operational improvements are not realized in the near term.

Growth Trends And Dividend Policy

Growth trends for Sierra Wireless are tied to the broader IoT market expansion, with increasing demand for 5G and industrial IoT solutions. The company does not pay dividends, reflecting its focus on reinvesting cash flows into product development and market expansion. Future growth will depend on its ability to scale profitability while navigating competitive and technological disruptions in the IoT sector.

Valuation And Market Expectations

Market expectations for Sierra Wireless are tempered by its current unprofitability and cash burn. The lack of a dividend further limits income-focused investor interest. Valuation hinges on the company's ability to transition toward sustainable earnings, leveraging its niche IoT expertise and integrated solutions to capture higher-margin opportunities in industrial and enterprise markets.

Strategic Advantages And Outlook

Sierra Wireless's strategic advantages lie in its end-to-end IoT solutions and industrial-grade connectivity expertise. The outlook depends on execution in monetizing its technology stack, improving margins, and expanding in high-growth verticals. Success will require balancing R&D investments with cost discipline to achieve profitability while maintaining its competitive edge in a crowded IoT landscape.

Sources

Company filings, financial statements, and publicly disclosed investor materials.

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2022202320242025202620272028202920302031203220332034203520362037203820392040204120422043204420452046

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