investorscraft@gmail.com

Intrinsic ValueZenaTech, Inc. (ZENA)

Previous Close$4.98
Intrinsic Value
Upside potential
Previous Close
$4.98

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

ZenaTech, Inc. operates in the technology sector, focusing on innovative solutions that cater to emerging digital and hardware markets. The company's core revenue model appears to be driven by product development and commercialization, though its current financials suggest it is in a growth or investment phase with negative profitability. ZenaTech's market positioning is likely as a niche player or disruptor, given its modest revenue base and significant operating losses, which may indicate heavy R&D or market penetration costs. The broader sector context includes rapid technological advancements and intense competition, requiring continuous innovation and capital investment to maintain relevance. Without clear product or service disclosures, ZenaTech's exact competitive advantages remain uncertain, but its financial trajectory aligns with early-stage tech firms prioritizing expansion over immediate profitability.

Revenue Profitability And Efficiency

ZenaTech reported revenue of $1.96 million for FY 2024, overshadowed by a net loss of $4.48 million and negative operating cash flow of $9.87 million. The diluted EPS of -$0.24 reflects inefficient earnings conversion, while capital expenditures of $0.4 million suggest restrained investment in physical assets. These metrics indicate a pre-revenue or early-commercialization phase with high cash burn.

Earnings Power And Capital Efficiency

The company’s negative net income and operating cash flow highlight weak earnings power, exacerbated by a capital-light model (low capex relative to losses). With no dividend payouts, ZenaTech is likely reinvesting all available resources into operations, though the ROI remains unclear given the absence of gross margin or segment-level data.

Balance Sheet And Financial Health

ZenaTech’s balance sheet shows $3.75 million in cash against $10.12 million in total debt, signaling potential liquidity strain. The debt-heavy structure, coupled with persistent cash outflows, raises solvency concerns unless near-term revenue acceleration or additional financing is secured. Shareholder equity is likely under pressure given the steep losses.

Growth Trends And Dividend Policy

Growth trends are indeterminate due to limited historical data, but the absence of dividends aligns with a reinvestment strategy typical of developmental-stage firms. The company’s focus appears to be on scaling operations, though the path to profitability is uncertain without clearer revenue drivers or cost containment.

Valuation And Market Expectations

Market expectations for ZenaTech are speculative, with valuation likely tied to long-term potential rather than current fundamentals. The negative EPS and high cash burn suggest investor patience is required, with success contingent on executing a viable monetization strategy.

Strategic Advantages And Outlook

ZenaTech’s strategic advantages are unverified, but its tech sector alignment offers exposure to high-growth opportunities. The outlook hinges on achieving operational milestones, reducing cash burn, and securing sustainable revenue streams. Without clearer disclosures, risks outweigh identifiable catalysts.

Sources

Company filings (CIK: 0001997403)

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