investorscraft@gmail.com

Intrinsic ValueWishpond Technologies Ltd. (WISH.V)

Previous Close$0.13
Intrinsic Value
Upside potential
Previous Close
$0.13

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

Wishpond Technologies Ltd. operates as a specialized provider of integrated digital marketing solutions targeting small-to-medium sized businesses across North America and internationally. The company's core offering is a comprehensive, cloud-based software platform that enables clients to execute and manage essential marketing functions including lead generation, campaign automation, social promotions, and sales conversion tools. This all-in-one approach addresses the growing need for affordable, scalable marketing technology among SMBs who lack the resources for enterprise-level solutions. Wishpond serves a diverse client base spanning e-commerce, marketing agencies, fitness, beauty, and design industries, while also attracting some blue-chip companies seeking streamlined marketing automation. The company positions itself as a cost-effective alternative to piecing together multiple standalone marketing tools, offering a unified platform with integrated analytics and management capabilities. This market positioning allows Wishpond to compete in the crowded marketing technology space by focusing on usability and integration rather than competing directly with enterprise-focused giants.

Revenue Profitability And Efficiency

For FY 2024, Wishpond generated CAD 21.6 million in revenue while reporting a net loss of CAD 829 thousand. The company maintained positive operating cash flow of CAD 519 thousand, indicating core operations are generating cash despite the bottom-line loss. Capital expenditures of CAD 1.0 million suggest ongoing investment in platform development and infrastructure. The revenue base demonstrates the company's ability to attract and retain customers, though profitability remains a challenge as the business scales.

Earnings Power And Capital Efficiency

Wishpond's diluted EPS of CAD -0.015 reflects the current unprofitability as the company invests in growth. The positive operating cash flow relative to the net loss suggests non-cash expenses are impacting reported earnings. The capital expenditure level indicates significant investment in product development, which may enhance future earnings power if successfully monetized. The company's ability to generate cash from operations while investing heavily suggests reasonable capital efficiency in its core business model.

Balance Sheet And Financial Health

The company maintains a conservative financial position with CAD 1.1 million in cash and equivalents against CAD 1.3 million in total debt, resulting in a near-balanced liquidity profile. With a market capitalization of CAD 7.7 million, the balance sheet shows moderate leverage. The working capital position appears manageable given the company's cash flow generation capabilities, though limited cash reserves may constrain aggressive expansion plans without additional financing.

Growth Trends And Dividend Policy

Wishpond maintains a growth-focused strategy with no dividend payments, reinvesting all available capital into business development. The revenue level of CAD 21.6 million represents the current scale of operations, though specific growth rates cannot be determined from single-year data. The company's investment in capital expenditures suggests a commitment to product enhancement and market expansion. The absence of dividends aligns with typical early-stage technology company policies focused on scaling operations.

Valuation And Market Expectations

With a market capitalization of CAD 7.7 million, the company trades at approximately 0.36 times revenue, reflecting market skepticism about near-term profitability prospects. The negative beta of -0.049 suggests low correlation with broader market movements, potentially indicating the stock is influenced by company-specific factors rather than macroeconomic conditions. This valuation multiple implies modest growth expectations from public market investors given the current financial performance.

Strategic Advantages And Outlook

Wishpond's primary strategic advantage lies in its integrated platform approach, which reduces complexity for SMB clients compared to managing multiple marketing tools. The company's focus on specific vertical markets provides opportunities for tailored solutions and deeper customer relationships. The outlook depends on successful execution of growth initiatives while managing toward profitability. Key challenges include competitive pressure in the marketing technology space and the need to demonstrate sustainable unit economics as the business scales beyond its current revenue base.

Sources

Company financial statementsMarket 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