investorscraft@gmail.com

Intrinsic ValueUrbanimmersive Inc. (UI.V)

Previous Close$0.02
Intrinsic Value
Upside potential
Previous Close
$0.02

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

Urbanimmersive Inc. operates as a technology provider specializing in immersive visual content solutions for the real estate sector across Canada. The company generates revenue through a dual-segment approach: software-as-a-service (SaaS) subscriptions and sales of proprietary 3D photography equipment. Its core platform enables the creation and delivery of comprehensive digital marketing assets, including AI-indexed high-resolution images, interactive 3D tours, detailed floor plans, and custom websites. This technology serves a diverse client base spanning residential and commercial real estate, hospitality (hotels and resorts), construction, and local businesses. A key differentiator is its 3D emulator technology, which uses visual content recognition algorithms to create immersive digital environments as an alternative to traditional, more resource-intensive 3D engines. Operating in the competitive proptech space, Urbanimmersive positions itself as an integrated solution provider, aiming to streamline the digital marketing workflow for property professionals. The company's market position is that of a niche player focusing on the Canadian market, seeking to capitalize on the real estate industry's growing reliance on high-quality digital visualization to engage potential buyers and tenants in an increasingly online marketplace.

Revenue Profitability And Efficiency

For the fiscal year ended September 2022, Urbanimmersive reported revenue of CAD 8.34 million. The company operated at a net loss of CAD 1.59 million, resulting in a diluted earnings per share of -CAD 0.0448. Operating cash flow was negative at CAD -96,367, while capital expenditures amounted to CAD -231,283, indicating ongoing investment in its technology platform and equipment. These figures reflect a growth-stage company prioritizing market expansion and product development over immediate profitability.

Earnings Power And Capital Efficiency

The company's significant net loss demonstrates that its current earnings power is negative as it invests heavily to scale its operations. The negative operating cash flow, coupled with capital expenditures, suggests that internal cash generation is not yet sufficient to fund its growth initiatives. Capital efficiency metrics are challenged as the business works to achieve scale and monetize its technology investments effectively within its target markets.

Balance Sheet And Financial Health

Urbanimmersive's balance sheet shows a cash position of CAD 674,984 against total debt of CAD 3.83 million, indicating a leveraged financial structure. This debt level, relative to its market capitalization of approximately CAD 1.24 million and cash reserves, points to potential financial strain. The company's ability to service this debt and fund future operations will be dependent on its success in generating positive cash flow or securing additional financing.

Growth Trends And Dividend Policy

As a development-stage company focused on expansion, Urbanimmersive does not pay a dividend, reinvesting all available resources back into the business. Growth trends must be assessed relative to prior periods, which are not provided here. The company's strategy appears centered on capturing market share in the Canadian proptech sector through its integrated SaaS and equipment offerings, with profitability likely a secondary objective to top-line growth at this stage.

Valuation And Market Expectations

With a market capitalization of approximately CAD 1.24 million, the market valuation is significantly below the company's reported annual revenue. The high beta of 2.15 indicates that the stock is considerably more volatile than the broader market, which is typical for small-cap, technology-focused companies. This valuation reflects investor perception of high risk associated with its current financial losses, debt load, and the competitive nature of its industry.

Strategic Advantages And Outlook

Urbanimmersive's strategic advantage lies in its integrated platform that combines SaaS with specialized hardware, creating a bundled solution for real estate marketing. Its proprietary 3D emulator technology represents a potential technical differentiator. The outlook is contingent on the company's ability to achieve sustainable revenue growth, improve its path to profitability, and manage its debt obligations effectively. Success will depend on widespread adoption of its technology by real estate professionals and its capacity to compete against other digital marketing solutions.

Sources

Company Financial Statements

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