investorscraft@gmail.com

Intrinsic ValueVisionstate Corp. (VIS.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 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Visionstate Corp. operates as a specialized technology developer focused on IoT solutions for facility management and sustainability tracking. The company's core revenue model centers on its proprietary WANDA platform, an integrated IoT system that monitors cleaning activities, supply inventories, workforce management, and foot-traffic analytics through smart sensors in public facilities. Serving primarily North American markets, Visionstate targets institutional clients in high-traffic environments including hospitals, airports, and shopping centers where operational efficiency and cleanliness standards are critical. The company distinguishes itself through its vertical specialization in smart building analytics, competing against broader facility management software providers by offering targeted IoT-driven insights. Recent strategic expansion includes developing ViCCi 2.0, an AI-powered customer service interface that represents an extension of its technology stack into conversational AI applications for physical locations. This positions Visionstate at the intersection of IoT data collection and practical AI implementation within the commercial real estate and public infrastructure sectors.

Revenue Profitability And Efficiency

Visionstate generated CAD 492,376 in revenue for the fiscal period, while reporting a net loss of CAD 933,159. The company's negative operating cash flow of CAD 671,661 indicates significant ongoing investment in platform development and market expansion activities. With no capital expenditures reported, the financial profile reflects an early-stage technology company prioritizing operational scalability over physical asset accumulation, consistent with its software-focused business model.

Earnings Power And Capital Efficiency

The company currently demonstrates negative earnings power with diluted EPS of -CAD 0.005, reflecting its development-stage status and ongoing investment in technology infrastructure. Capital efficiency metrics are challenged by the current revenue scale relative to operating losses, though the asset-light model with minimal capital expenditures suggests potential for improved returns upon achieving critical mass in customer adoption and platform utilization.

Balance Sheet And Financial Health

Visionstate maintains a conservative balance sheet with CAD 456,480 in cash against total debt of CAD 170,759, providing a moderate liquidity buffer. The company's financial health reflects typical early-stage technology venture characteristics, with sufficient liquid resources to support near-term operations but requiring future funding rounds or revenue acceleration to achieve sustainable operations given current cash burn rates.

Growth Trends And Dividend Policy

As a development-stage company focused on technology adoption, Visionstate does not pay dividends, reinvesting all available resources into platform enhancement and market penetration. Growth trends will depend on commercial adoption of its WANDA IoT platform and successful integration of its emerging AI applications, with current financials indicating the company is in an investment phase prior to anticipated scaling of operations.

Valuation And Market Expectations

With a market capitalization of approximately CAD 5.17 million, the market valuation implies significant growth expectations for Visionstate's IoT platform adoption. The exceptionally low beta of 0.04 suggests limited correlation with broader market movements, potentially reflecting the company's micro-cap status and specialized niche rather than specific defensive characteristics.

Strategic Advantages And Outlook

Visionstate's strategic position hinges on its specialized IoT expertise in facility management analytics, particularly within high-compliance environments like healthcare and transportation. The outlook depends on successful commercialization of its WANDA platform and ViCCi AI technology, with the potential for margin expansion upon achieving operational scale. Key challenges include accelerating customer acquisition and demonstrating sustainable revenue growth beyond current development-phase metrics.

Sources

TSXV filingsCompany disclosures

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