investorscraft@gmail.com

Intrinsic ValueVoxtur Analytics Corp. (VXTR.V)

Previous Close$0.01
Intrinsic Value
Upside potential
Previous Close
$0.01

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

Voxtur Analytics Corp. operates as a specialized real estate technology company serving the property lending and tax sectors across North America. The company's core revenue model centers on providing automated workflow solutions and targeted data analytics that digitize traditionally manual processes in property valuation, tax assessment, and settlement services. Its integrated platform includes Voxtur Assessment, Valuation, Settlement Services, and Data & Insights modules, which collectively offer comprehensive tools for investors, lenders, government agencies, and mortgage servicers seeking efficiency gains in property-related decision-making. Within the competitive property technology landscape, Voxtur has carved a niche by focusing on the complex intersection of regulatory compliance, data accuracy, and workflow automation. The company's proprietary algorithms for predictive valuations and assessment accuracy analysis differentiate its offerings from generic real estate data providers. By serving both public sector assessors and private sector lenders, Voxtur maintains a diversified client base while addressing complementary needs within the property lifecycle. Its market position leverages deep domain expertise in tax solutions and valuation methodologies, particularly valuable in jurisdictions with complex assessment systems.

Revenue Profitability And Efficiency

Voxtur generated CAD 45.7 million in revenue for the fiscal year ending December 31, 2024, while reporting a significant net loss of CAD 63.4 million. The company's negative operating cash flow of CAD 15.4 million, coupled with minimal capital expenditures of CAD 37,000, indicates substantial operational challenges in converting revenue to cash. These metrics suggest the current business model faces efficiency hurdles in scaling profitability, with costs significantly outpacing revenue generation despite established market presence.

Earnings Power And Capital Efficiency

The company's diluted earnings per share of CAD -0.0866 reflects considerable pressure on bottom-line performance. With negative cash flow from operations and minimal investment in capital assets, Voxtur's capital efficiency appears constrained. The substantial net loss relative to revenue indicates that current earnings power remains insufficient to support sustainable operations without external financing or strategic restructuring to improve margin performance.

Balance Sheet And Financial Health

Voxtur's balance sheet shows CAD 1.5 million in cash against total debt of CAD 57.4 million, creating a highly leveraged position with limited liquidity buffers. The significant debt burden relative to both cash reserves and market capitalization of approximately CAD 3.9 million raises substantial concerns about financial flexibility and solvency. This debt structure may constrain the company's ability to fund ongoing operations or pursue growth initiatives without additional capital infusion.

Growth Trends And Dividend Policy

The company maintains a zero dividend policy, consistent with its development-stage status and current financial performance. Available data does not provide clear directional trends for revenue growth or profitability improvement. Given the substantial losses and negative cash flows, the primary focus appears to be on operational stabilization rather than shareholder returns through dividends or aggressive expansion in the near term.

Valuation And Market Expectations

With a market capitalization of approximately CAD 3.9 million and a beta of 0.41, market pricing suggests limited investor confidence in near-term recovery prospects. The valuation reflects significant skepticism about the company's ability to generate sustainable profits from its current revenue base. The low beta indicates relatively muted sensitivity to broader market movements, potentially reflecting the company's niche positioning and limited trading liquidity.

Strategic Advantages And Outlook

Voxtur's strategic advantages lie in its specialized technology platform addressing complex property valuation and tax assessment workflows. However, the outlook remains challenging given the substantial financial losses and leveraged balance sheet. Success likely depends on achieving operational efficiencies, potentially through restructuring, to align costs with revenue streams. The company's niche expertise in regulatory-compliant property analytics represents its core asset, though monetization at scale remains unproven given current financial metrics.

Sources

Company filingsPublic 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