investorscraft@gmail.com

Intrinsic ValueVertiqal Studios Corp. (VRTS.TO)

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

Gamelancer Media Corp. operates at the intersection of digital advertising and gaming, leveraging its social media channels to provide direct advertising services to brands. The company focuses on monetizing the global gaming community through esports loyalty and rewards programs, positioning itself as a bridge between advertisers and engaged gaming audiences. As a development-stage company, it seeks to capitalize on the rapidly growing esports and digital entertainment sectors, where engagement and influencer marketing are key drivers. Gamelancer differentiates itself by targeting niche gaming communities, offering advertisers access to a highly specific and loyal demographic. The company’s pivot from Gamelancer Gaming Corp. to Gamelancer Media Corp. in 2022 reflects its strategic shift toward media and advertising revenue streams. While still in its growth phase, the company aims to establish a strong foothold in the competitive gaming and digital advertising landscape, where scale and audience reach are critical for long-term success.

Revenue Profitability And Efficiency

Gamelancer reported revenue of CAD 4.86 million for the period, reflecting its early-stage monetization efforts. However, the company posted a net loss of CAD 2.37 million, with diluted EPS of -CAD 0.0037, indicating ongoing investment in growth. Operating cash flow was negative at CAD -0.95 million, while capital expenditures were modest at CAD -0.13 million, suggesting limited near-term scalability.

Earnings Power And Capital Efficiency

The company’s negative earnings and cash flow highlight its developmental stage, with profitability yet to materialize. High beta (2.618) indicates significant volatility, likely tied to its growth-focused strategy and exposure to the cyclical gaming and advertising sectors. Capital efficiency remains a challenge, as revenue growth has not yet offset operating costs and debt obligations.

Balance Sheet And Financial Health

Gamelancer holds CAD 0.51 million in cash and equivalents against total debt of CAD 5.64 million, reflecting a leveraged position. With negative operating cash flow and limited liquidity, the company may require additional financing to sustain operations. The balance sheet suggests elevated financial risk, typical of early-stage ventures in high-growth industries.

Growth Trends And Dividend Policy

As a growth-oriented company, Gamelancer does not pay dividends, reinvesting resources into expanding its advertising and esports rewards platforms. Revenue growth will depend on scaling its user base and advertiser partnerships, though profitability remains uncertain. The company’s ability to capitalize on esports and digital advertising trends will be critical to its long-term trajectory.

Valuation And Market Expectations

With a market cap of CAD 9.71 million, the company trades at a premium to its current revenue, reflecting investor expectations for future growth in the gaming and digital ad space. High beta suggests market skepticism about near-term stability, but potential upside exists if Gamelancer can establish a sustainable monetization model.

Strategic Advantages And Outlook

Gamelancer’s focus on gaming-centric advertising provides a differentiated niche, but execution risks remain high. Success hinges on scaling its platform, securing advertiser commitments, and navigating a competitive landscape. The outlook is speculative, with potential rewards balanced against significant operational and financial challenges inherent in its early-stage status.

Sources

Company filings, market data

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