investorscraft@gmail.com

Intrinsic ValueTotal Telcom Inc. (TTZ.V)

Previous Close$0.30
Intrinsic Value
Upside potential
Previous Close
$0.30

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

Total Telcom Inc. operates as a specialized technology provider in the remote asset monitoring and tracking sector, serving commercial, industrial, and consumer markets across North America. The company generates revenue through the development and provision of proprietary hardware and software solutions that enable clients to monitor, track, and control both fixed and mobile assets via web-based interfaces. Its core technology platform, Web to wireless, integrates microcomputers with various sensors, GPS engines, and input/output systems, creating a comprehensive Internet of Things ecosystem for asset management. Operating in the competitive communication equipment industry, Total Telcom has carved out a niche position by focusing on practical, application-specific monitoring solutions rather than broad telecommunications infrastructure. The company markets its services under multiple brand names including ROMTraX, DataTraX, and WaterTraX, each tailored to specific use cases such as vehicle tracking, environmental monitoring, and security applications. This focused approach allows Total Telcom to address specialized customer needs in sectors requiring reliable remote data collection and control capabilities, positioning the firm as a solutions-oriented provider in the industrial IoT space rather than a mass-market telecommunications player.

Revenue Profitability And Efficiency

Total Telcom generated CAD 1.97 million in revenue for FY2024, demonstrating the company's ability to maintain operations within its specialized market niche. The company achieved net income of CAD 291,531, reflecting healthy profitability margins given its revenue base. Operating cash flow was notably strong at CAD 762,981, significantly exceeding net income and indicating efficient cash conversion from operations. Capital expenditures of CAD 97,200 suggest a capital-light business model focused on software and service delivery rather than heavy infrastructure investment.

Earnings Power And Capital Efficiency

The company demonstrated solid earnings power with diluted EPS of CAD 0.011, representing meaningful profitability for a micro-cap technology firm. Operating cash flow substantially exceeded net income, indicating high-quality earnings and efficient working capital management. The modest capital expenditure requirements relative to operating cash flow generation suggest strong capital efficiency, with the business model requiring limited reinvestment to maintain operations while generating positive cash returns.

Balance Sheet And Financial Health

Total Telcom maintains a conservative financial position with CAD 842,584 in cash and equivalents providing substantial liquidity. Total debt of CAD 399,702 appears manageable relative to the company's cash position and operating cash flow generation. The balance sheet structure suggests financial stability with adequate liquidity buffers to support ongoing operations and potential strategic initiatives within the company's current scale of operations.

Growth Trends And Dividend Policy

As a development-stage technology company, Total Telcom has not established a dividend policy, reinvesting earnings back into the business to fund growth initiatives. The company's focus remains on expanding its remote monitoring solutions portfolio and market penetration in North America. Historical financial performance indicates the company is prioritizing operational scalability and market position strengthening over shareholder distributions at its current development stage.

Valuation And Market Expectations

With a market capitalization of approximately CAD 5.02 million, the company trades on the TSXV as a micro-cap technology stock. The negative beta of -0.098 suggests low correlation with broader market movements, which may reflect the company's specialized niche and limited trading liquidity. Current valuation metrics appear to reflect the company's small scale and developmental stage within the competitive IoT and remote monitoring sector.

Strategic Advantages And Outlook

Total Telcom's strategic position is defined by its proprietary technology platform and focused approach to remote asset monitoring solutions. The company's niche specialization in practical IoT applications provides differentiation from broader telecommunications equipment providers. Future prospects will depend on the company's ability to scale its customer base and expand application-specific solutions in the growing industrial IoT market, while maintaining the capital efficiency demonstrated in current operations.

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