investorscraft@gmail.com

Intrinsic ValueZoomerMedia Limited (ZUM.V)

Previous Close$0.08
Intrinsic Value
Upside potential
Previous Close
$0.08

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2023 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

ZoomerMedia Limited operates as a specialized multimedia company targeting Canada's 45-plus demographic through a diversified portfolio of television, radio, print, and digital assets. The company's core revenue model combines advertising sales across its media platforms with subscription fees from specialty television services and event revenue from consumer shows and conferences. Its television segment includes multicultural and faith-based channels like Vision TV and JoyTV, while its radio operations feature stations such as CFMZ-FM and CFZM-AM serving metropolitan markets. The company maintains a unique market position by focusing exclusively on the substantial and often overlooked Zoomer demographic, creating integrated marketing solutions for advertisers seeking to reach this affluent consumer segment. Through properties like Zoomer magazine, EverythingZoomer.com, and annual ZoomerShows events, the company has established itself as Canada's leading media voice for the mature audience, leveraging cross-platform content distribution to maximize audience engagement and advertiser value. This demographic specialization provides competitive insulation against broader media industry challenges, though it also concentrates the company's exposure to a single market segment.

Revenue Profitability And Efficiency

For FY2023, ZoomerMedia generated CAD 63.4 million in revenue but reported a net loss of CAD 0.2 million, translating to negative diluted EPS of CAD 0.0003. The company demonstrated solid operating cash flow generation of CAD 5.3 million, which comfortably covered capital expenditures of CAD 1.0 million. This indicates that while the business faced profitability challenges at the net income level, its core operations remained cash-flow positive, suggesting underlying operational efficiency despite margin pressure in the competitive media landscape.

Earnings Power And Capital Efficiency

The company's operating cash flow of CAD 5.3 million represents approximately 8.4% of revenue, indicating moderate cash generation from core activities. With capital expenditures representing only 1.6% of revenue, ZoomerMedia maintains a capital-light model typical of media companies. The negative net income however suggests that non-cash charges or financing costs impacted bottom-line performance, requiring further analysis of the gap between cash flow and accounting profitability to assess sustainable earnings power.

Balance Sheet And Financial Health

ZoomerMedia maintains CAD 4.4 million in cash against total debt of CAD 36.2 million, indicating a leveraged balance sheet structure. The debt-to-equity ratio appears elevated, though the company's consistent operating cash flow generation provides some capacity to service obligations. The liquidity position appears adequate for near-term operations, but the substantial debt load relative to market capitalization of CAD 51.2 million warrants monitoring of refinancing risk and interest coverage metrics.

Growth Trends And Dividend Policy

The company maintains a nominal dividend of CAD 0.003 per share, representing a minimal payout that signals management's preference for capital retention over shareholder distributions. Revenue stability around CAD 63 million suggests a mature business profile with limited organic growth, consistent with the challenges facing traditional media companies. The focus appears to be on maintaining the existing business model rather than aggressive expansion, with resources directed toward serving the core demographic effectively.

Valuation And Market Expectations

With a market capitalization of approximately CAD 51.2 million, the company trades at roughly 0.8 times revenue, reflecting market skepticism about growth prospects in the traditional media sector. The beta of 0.912 indicates slightly less volatility than the broader market, consistent with the company's stable but limited growth profile. The valuation multiple suggests investors anticipate continued challenges in monetizing the specialized demographic focus amid industry disruption.

Strategic Advantages And Outlook

ZoomerMedia's primary strategic advantage lies in its exclusive focus on Canada's substantial 45-plus demographic, creating a defensible niche in a fragmented media landscape. The integrated multi-platform approach allows for cross-promotion and comprehensive audience engagement. However, the outlook remains challenged by industry-wide advertising migration to digital platforms and the need to transition traditional media assets to sustainable digital models. Success will depend on effectively monetizing the loyal demographic through evolving media consumption patterns.

Sources

Company filingsTSXV disclosuresFinancial statements FY2023

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2024202520262027202820292030203120322033203420352036203720382039204020412042204320442045204620472048

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