investorscraft@gmail.com

Intrinsic ValueWeCommerce Holdings Ltd. (WE.V)

Previous Close$4.38
Intrinsic Value
Upside potential
Previous Close
$4.38

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

WeCommerce Holdings Ltd. operates as a specialized holding company focused exclusively on the Shopify partner ecosystem, providing essential ecommerce enablement tools for online merchants. The company strategically builds, acquires, and invests in technology businesses that serve the vast network of Shopify store owners, creating a diversified portfolio of software solutions. Its operations are segmented into three core areas: Apps, which offer specialized software-as-a-service functionalities; Themes, providing customizable storefront template designs; and Agency services, delivering ongoing design and web development support to optimize merchant storefronts. This multi-pronged approach allows WeCommerce to capture value across the entire merchant lifecycle, from initial store setup to ongoing optimization and scaling. By concentrating its efforts within the Shopify ecosystem, the company leverages the platform's significant growth and network effects, positioning itself as a key enabler for small and medium-sized businesses seeking to establish and grow their digital presence. Its international footprint across North America, the UK, Australia, and Europe provides diversified revenue streams and exposure to global ecommerce trends, solidifying its niche as a consolidator and operator of essential Shopify-centric technologies.

Revenue Profitability And Efficiency

For FY 2022, WeCommerce generated revenue of CAD 48.5 million, demonstrating its ability to monetize its portfolio of ecommerce tools. However, the company reported a significant net loss of CAD 22.6 million, indicating substantial investments or challenges in achieving profitability during this period. A positive operating cash flow of CAD 10.5 million suggests that the core operations are cash-generative, which is a crucial metric for a growing technology company. Capital expenditures were relatively modest at CAD 0.4 million, reflecting the asset-light nature of its software-based business model.

Earnings Power And Capital Efficiency

The company's earnings power was challenged in FY 2022, as evidenced by a diluted EPS of -CAD 0.60. The divergence between the net loss and the positive operating cash flow points to significant non-cash charges, such as amortization of acquired intangibles or stock-based compensation, which are common in acquisitive tech companies. The capital efficiency of the core operations appears reasonable, given the cash generated from operations, but overall profitability remains a key area for improvement as the company integrates its acquisitions.

Balance Sheet And Financial Health

WeCommerce maintained a cash balance of CAD 10.9 million against total debt of CAD 46.9 million, indicating a leveraged balance sheet. This debt level, which likely funded its acquisition strategy, presents a notable financial obligation. The company's financial health is contingent on its ability to service this debt through its operating cash flow and future profitability. The net debt position requires careful management, especially in a higher interest rate environment.

Growth Trends And Dividend Policy

As a growth-oriented company focused on consolidating a niche market, WeCommerce does not pay a dividend, reinvesting all capital back into the business. The growth trajectory is centered on strategic acquisitions and organic development within the Shopify ecosystem. The company's future trends will be heavily influenced by its success in integrating acquired businesses and scaling its service offerings to capture a larger share of the expanding ecommerce enablement market.

Valuation And Market Expectations

With a market capitalization of approximately CAD 183 million at the time of the fiscal year-end, the market was valuing the company at a significant multiple to its revenue, reflecting expectations for future growth and market consolidation. The high beta of 2.90 indicates that the stock is considered substantially more volatile than the broader market, typical for small-cap, growth-focused technology stocks where investor sentiment is highly sensitive to execution on its strategic plan.

Strategic Advantages And Outlook

WeCommerce's primary strategic advantage is its focused presence within the high-growth Shopify ecosystem, acting as a consolidator of complementary apps and services. Its outlook is tied to the continued expansion of ecommerce and the success of the Shopify platform. Key challenges include successfully integrating acquisitions to realize synergies, managing its debt load, and navigating competitive pressures within the partner ecosystem. The company's ability to cross-sell services across its portfolio will be critical for achieving sustainable profitability and long-term value creation.

Sources

Company Financial Statements (FY 2022)Public Market Data

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