investorscraft@gmail.com

Intrinsic ValueYANGAROO Inc. (YOO.V)

Previous Close$0.05
Intrinsic Value
Upside potential
Previous Close
$0.05

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

YANGAROO Inc. operates as a specialized software provider within the communication services sector, focusing exclusively on workflow management solutions for the media and entertainment industries across North America. The company's core revenue model is built around its proprietary Digital Media Distribution System (DMDS), a cloud-based platform that facilitates the secure delivery and management of digital content. This technology serves as an integrated workflow and broadcaster-connected network, primarily catering to advertising agencies, music labels, and entertainment award show organizers who require efficient, reliable distribution channels. Within the competitive internet content and information landscape, YANGAROO has carved out a defensible niche by addressing specific pain points in digital content logistics. The company's market position is characterized by its deep domain expertise and long-standing relationships within the Canadian and U.S. media ecosystems, having operated since 1999. While not a mass-market platform, its focused approach allows it to maintain relevance by providing essential infrastructure for content creators and distributors who value security and workflow integration over broader but less specialized alternatives.

Revenue Profitability And Efficiency

YANGAROO generated CAD 8.06 million in revenue for FY2024 while achieving net income of CAD 0.54 million, demonstrating an ability to maintain profitability despite its small scale. The company's operational efficiency is evidenced by positive operating cash flow of CAD 1.65 million, significantly exceeding net income and indicating strong cash conversion. Minimal capital expenditures of CAD 2,509 suggest a capital-light business model focused on software platform maintenance rather than significant infrastructure investment.

Earnings Power And Capital Efficiency

The company's diluted EPS of CAD 0.009 reflects modest earnings power relative to its share count. Positive operating cash flow generation provides fundamental support for ongoing operations, though the absolute earnings level remains limited by the company's revenue base. Capital efficiency appears reasonable given the software-based nature of the business, with cash flow comfortably funding operational needs without requiring substantial reinvestment in physical assets.

Balance Sheet And Financial Health

YANGAROO maintains a conservative cash position of CAD 0.23 million against total debt of CAD 2.75 million, indicating potential liquidity constraints. The debt level represents a significant obligation relative to the company's market capitalization and cash reserves. Financial health appears challenged by this debt burden, though the positive operating cash flow provides some capacity to service obligations over time.

Growth Trends And Dividend Policy

The company maintains a no-dividend policy, consistent with its stage as a small-cap technology firm prioritizing operational sustainability over shareholder distributions. Growth trends must be assessed in context of the company's niche market position and limited scale. Available data does not provide clear directional indicators regarding revenue expansion or contraction trends relative to prior periods.

Valuation And Market Expectations

With a market capitalization of approximately CAD 3.79 million, the market values YANGAROO at a significant discount to its annual revenue, reflecting concerns about growth prospects and financial leverage. The beta of 1.274 indicates higher volatility than the broader market, typical for micro-cap technology stocks. Valuation metrics suggest muted market expectations for future expansion given the company's niche focus and debt overhang.

Strategic Advantages And Outlook

YANGAROO's primary strategic advantage lies in its specialized DMDS platform and established position within media distribution workflows. The outlook remains constrained by the company's small scale and financial leverage, though its profitable operations provide a foundation for stability. Success likely depends on the company's ability to expand its platform adoption within existing markets or identify adjacent opportunities that leverage its technical capabilities without requiring substantial capital investment.

Sources

Company filingsTSXV 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