Captor Capital Corp
CNSX:CPTR
Intrinsic Value
The intrinsic value of one CPTR stock under the Base Case scenario is 8.26 CAD. Compared to the current market price of 0.43 CAD, Captor Capital Corp is Undervalued by 95%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Fundamental Analysis

Revenue & Expenses Breakdown
Captor Capital Corp
Balance Sheet Decomposition
Captor Capital Corp
Current Assets | 42.5m |
Cash & Short-Term Investments | 11.2m |
Receivables | 31.3m |
Other Current Assets | 100 |
Free Cash Flow Analysis
Captor Capital Corp
CAD | |
Free Cash Flow | CAD |
Earnings Waterfall
Captor Capital Corp
Revenue
|
9.2m
CAD
|
Cost of Revenue
|
-5m
CAD
|
Gross Profit
|
4.3m
CAD
|
Operating Expenses
|
-5.8m
CAD
|
Operating Income
|
-1.5m
CAD
|
Other Expenses
|
-7.4m
CAD
|
Net Income
|
-8.9m
CAD
|
CPTR Profitability Score
Profitability Due Diligence
Captor Capital Corp's profitability score is 20/100. The higher the profitability score, the more profitable the company is.
Score
Captor Capital Corp's profitability score is 20/100. The higher the profitability score, the more profitable the company is.
CPTR Solvency Score
Solvency Due Diligence
Captor Capital Corp's solvency score is 61/100. The higher the solvency score, the more solvent the company is.
Score
Captor Capital Corp's solvency score is 61/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
CPTR Price Targets Summary
Captor Capital Corp
Dividends
Current shareholder yield for CPTR 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?