investorscraft@gmail.com

Intrinsic ValueTribe Property Technologies Inc. (TRBE.V)

Previous Close$0.25
Intrinsic Value
Upside potential
Previous Close
$0.25

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2022 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Tribe Property Technologies operates as a property technology company specializing in technology-enabled property management services for condominium and residential communities. The company generates revenue through two primary segments: Software and Services, which involves tech-enabled community management, and Software Licensing Fees from its proprietary platforms. Tribe serves real estate developers, community associations, and residents through a suite of branded solutions including Tribe Management, Tribe Home, and bazinga, positioning itself at the intersection of real estate services and software innovation. The company focuses on digitizing traditional property management functions through its condo-living software platform, deficiency management tools, and rental management systems. This positions Tribe within the growing PropTech sector, targeting efficiency gains in residential and condominium management across Canada. Its market position leverages technology to create scalable solutions for property administration, maintenance coordination, and resident engagement, competing against both conventional property managers and emerging tech platforms.

Revenue Profitability And Efficiency

For FY 2022, Tribe generated CAD 17.8 million in revenue while reporting a net loss of CAD 10.5 million. The company's operating cash flow was negative CAD 9.1 million, reflecting significant investment in growth and platform development. Capital expenditures of CAD 0.7 million indicate moderate investment in property and equipment relative to its software-focused model.

Earnings Power And Capital Efficiency

The company's diluted EPS of -CAD 0.50 reflects its current pre-profitability stage as it scales its technology platform. Negative operating cash flow demonstrates that operations are not yet self-funding, requiring external capital to support expansion. The business model emphasizes customer acquisition and platform development over near-term earnings generation.

Balance Sheet And Financial Health

Tribe maintained CAD 1.5 million in cash and equivalents against total debt of CAD 6.7 million as of December 2022. This debt position represents a significant liability relative to the company's market capitalization of approximately CAD 16.3 million. The balance sheet structure suggests reliance on external financing to support operations during this growth phase.

Growth Trends And Dividend Policy

As a growth-stage technology company, Tribe does not pay dividends, reinvesting all capital into business expansion. The company's focus remains on scaling its property management platform and expanding its service footprint. Current financial results reflect investment in customer acquisition and technology infrastructure rather than profitability.

Valuation And Market Expectations

With a market capitalization of approximately CAD 16.3 million, the market values Tribe as an early-stage PropTech venture. The beta of 1.147 indicates higher volatility than the broader market, consistent with technology growth stocks. Valuation metrics reflect expectations for future platform adoption and market penetration rather than current financial performance.

Strategic Advantages And Outlook

Tribe's strategic advantage lies in its integrated technology platform that digitizes property management workflows. The company's outlook depends on successful adoption of its software solutions and achieving scale efficiencies in the fragmented property management market. Execution risk remains elevated given the competitive landscape and capital requirements for technology companies.

Sources

Company filingsMarket data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2023202420252026202720282029203020312032203320342035203620372038203920402041204220432044204520462047

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