Core One Labs Inc
CNSX:COOL
Intrinsic Value
The intrinsic value of one COOL stock under the Base Case scenario is 0.033 CAD. Compared to the current market price of 0.145 CAD, Core One Labs Inc is Overvalued by 77%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
Core One Labs Inc
Loading...
Fundamental Analysis

Revenue & Expenses Breakdown
Core One Labs Inc
Balance Sheet Decomposition
Core One Labs Inc
Current Assets | 445.8k |
Cash & Short-Term Investments | 154.8k |
Receivables | 224.7k |
Other Current Assets | 66.3k |
Non-Current Assets | 7m |
PP&E | 659.3k |
Intangibles | 6.3m |
Other Non-Current Assets | -100 |
Free Cash Flow Analysis
Core One Labs Inc
CAD | |
Free Cash Flow | CAD |
Earnings Waterfall
Core One Labs Inc
Revenue
|
933.9k
CAD
|
Cost of Revenue
|
-677.7k
CAD
|
Gross Profit
|
256.2k
CAD
|
Operating Expenses
|
-10.8m
CAD
|
Operating Income
|
-10.5m
CAD
|
Other Expenses
|
-11.9m
CAD
|
Net Income
|
-22.5m
CAD
|
COOL Profitability Score
Profitability Due Diligence
Core One Labs Inc's profitability score is 18/100. The higher the profitability score, the more profitable the company is.
Score
Core One Labs Inc's profitability score is 18/100. The higher the profitability score, the more profitable the company is.
COOL Solvency Score
Solvency Due Diligence
Core One Labs Inc's solvency score is 49/100. The higher the solvency score, the more solvent the company is.
Score
Core One Labs Inc's solvency score is 49/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
COOL Price Targets Summary
Core One Labs Inc
Dividends
Current shareholder yield for COOL is .
Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?
The intrinsic value of one COOL stock under the Base Case scenario is 0.033 CAD.
Compared to the current market price of 0.145 CAD, Core One Labs Inc is Overvalued by 77%.