investorscraft@gmail.com

Intrinsic ValueZoomd Technologies Ltd. (ZOMD.V)

Previous Close$1.18
Intrinsic Value
Upside potential
Previous Close
$1.18

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

Zoomd Technologies Ltd. operates within the competitive digital advertising technology sector, providing a unified mobile user acquisition platform that consolidates various marketing activities through a single command interface. The company's proprietary, patented technology focuses on enhancing onsite search capabilities for publishers, media agencies, and advertisers, enabling sophisticated internal site search engine implementation. This dual-pronged approach serves both the demand side through app marketing, mobile DSP, and managed user acquisition services, and the supply side through web monetization solutions for website publishers. Operating in the rapidly evolving communication services industry, Zoomd positions itself as a technology enabler that bridges the gap between content discovery and user acquisition optimization. The company's Vancouver-based operations target global markets, competing with larger ad tech platforms by offering specialized, integrated solutions that streamline complex digital marketing workflows for clients seeking measurable performance improvements in their customer acquisition strategies.

Revenue Profitability And Efficiency

Zoomd generated CAD 54.5 million in revenue for FY2024 while achieving net income of CAD 8.9 million, demonstrating effective cost management relative to its scale. The company's diluted EPS of CAD 0.08 reflects profitable operations, supported by positive operating cash flow of CAD 7.7 million. Minimal capital expenditures of CAD 90,000 indicate an asset-light business model focused on technology development rather than physical infrastructure, contributing to strong cash conversion efficiency from operations.

Earnings Power And Capital Efficiency

The company exhibits solid earnings power with net income representing approximately 16% of revenue, indicating healthy margin retention in the competitive ad tech space. Operating cash flow generation at 14% of revenue supports ongoing technology investments without significant external funding requirements. The minimal capital expenditure profile suggests high returns on invested capital, with earnings primarily driven by scalable software platform operations rather than capital-intensive infrastructure.

Balance Sheet And Financial Health

Zoomd maintains a conservative financial position with CAD 9.2 million in cash and equivalents against total debt of CAD 3.6 million, providing substantial liquidity coverage. The strong cash position relative to debt obligations indicates low financial leverage and flexibility to navigate market fluctuations. This balance sheet structure supports ongoing technology development and potential strategic initiatives without immediate refinancing concerns.

Growth Trends And Dividend Policy

The company currently maintains a zero-dividend policy, reinvesting all earnings back into business development and technology enhancement. With a market capitalization of approximately CAD 217 million, Zoomd appears focused on organic growth and platform expansion rather than shareholder distributions. The absence of dividend payments aligns with typical growth-stage technology companies prioritizing market penetration and product development over immediate income returns to investors.

Valuation And Market Expectations

Trading on the TSXV with a beta of 1.425, Zoomd exhibits higher volatility than the broader market, reflecting growth stock characteristics. The current valuation implies market expectations for continued expansion in the competitive digital advertising technology sector. Investors appear to be pricing in future growth potential rather than current earnings multiples, given the company's position in the evolving ad tech landscape.

Strategic Advantages And Outlook

Zoomd's strategic advantage lies in its proprietary search technology and unified platform approach, which differentiates it from point solution providers. The patented onsite search capabilities provide a technical moat while the integrated user acquisition platform addresses client demand for consolidated marketing tools. The outlook depends on the company's ability to scale its technology adoption amid intense competition from larger ad tech platforms, with success hinging on continued innovation and market penetration execution.

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