investorscraft@gmail.com

Intrinsic ValueUniversal PropTech Inc. (UPI.V)

Previous Close$0.03
Intrinsic Value
Upside potential
Previous Close
$0.03

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

Universal PropTech Inc. operates as a specialized provider of intelligent building technology solutions through its subsidiary VCI Controls Inc., serving the Canadian market. The company focuses on delivering comprehensive HVAC building controls as turnkey services for industrial, commercial, institutional, and multi-residential real estate managers. Its integrated approach encompasses the entire project lifecycle from initial design and equipment selection through professional installation and ongoing operational maintenance. This full-service model positions Universal PropTech within the construction sector's technology integration niche, addressing the growing demand for energy-efficient and automated building management systems. The company competes in the property technology (prop-tech) segment by offering customized solutions that enhance building performance while reducing operational costs for property owners. Its market position leverages specialized expertise in control systems integration rather than competing with large-scale mechanical contractors, creating a distinct value proposition for clients seeking sophisticated building automation. This strategic focus allows Universal PropTech to maintain relevance in an increasingly digitalized construction industry where smart building technologies are becoming essential infrastructure components.

Revenue Profitability And Efficiency

Universal PropTech generated CAD 7.94 million in revenue for FY2022 while reporting a net loss of CAD 0.62 million, reflecting ongoing challenges in achieving profitability. The company maintained positive operating cash flow of CAD 0.18 million, indicating some capacity to fund operations from business activities. Capital expenditures were minimal at CAD 24 thousand, suggesting a capital-light business model focused on service delivery rather than significant asset investments.

Earnings Power And Capital Efficiency

The company's diluted EPS of -CAD 0.0126 demonstrates continued earnings pressure despite its revenue base. The modest capital expenditure level relative to revenue suggests reasonable capital efficiency in service delivery operations. However, the negative net income indicates that current revenue levels are insufficient to cover operational costs, presenting a fundamental challenge to sustainable earnings power in the current business configuration.

Balance Sheet And Financial Health

Universal PropTech maintains a strong liquidity position with CAD 1.03 million in cash and equivalents, providing a substantial buffer relative to its CAD 0.31 million total debt. This conservative debt level results in a robust balance sheet with significant cash reserves, offering financial flexibility to navigate operational challenges. The company's financial health appears stable from a solvency perspective despite profitability concerns.

Growth Trends And Dividend Policy

The company maintains a zero-dividend policy, consistent with its development-stage status and focus on reinvesting available capital into business operations. Revenue performance and profitability trends indicate the company is in a growth investment phase rather than a mature, income-generating stage. The absence of dividend payments aligns with the need to preserve capital for operational requirements and potential expansion initiatives in the building technology sector.

Valuation And Market Expectations

With a market capitalization of approximately CAD 1.48 million, the market appears to be pricing the company at a significant discount to its annual revenue, reflecting concerns about profitability and growth prospects. The beta of 0.65 suggests lower volatility than the broader market, potentially indicating limited investor speculation or trading activity. Current valuation metrics likely incorporate expectations for either substantial operational improvement or continued challenges.

Strategic Advantages And Outlook

The company's strategic advantage lies in its specialized focus on integrated building technology solutions within the Canadian market. Its full-service approach from design through maintenance provides differentiation from pure equipment suppliers or installation contractors. The outlook depends on the company's ability to leverage its technological expertise to achieve scalable profitability while navigating competitive pressures in the prop-tech sector and demonstrating sustainable value creation for stakeholders.

Sources

Company filingsTSXV disclosures

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