
Tucows Inc
NASDAQ:TCX

Intrinsic Value
The intrinsic value of one
TCX
stock under the Base Case scenario is
31.59
USD.
Compared to the current market price of 20.09 USD,
Tucows Inc
is
Undervalued by 36%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Tucows Inc
Fundamental Analysis


Revenue & Expenses Breakdown
Tucows Inc
Balance Sheet Decomposition
Tucows Inc
Current Assets | 194.5m |
Cash & Short-Term Investments | 38.1m |
Receivables | 24.1m |
Other Current Assets | 132.3m |
Non-Current Assets | 547.4m |
PP&E | 361.6m |
Intangibles | 154m |
Other Non-Current Assets | 31.9m |
Free Cash Flow Analysis
Tucows Inc
USD | |
Free Cash Flow | USD |
Earnings Waterfall
Tucows Inc
Revenue
|
369.4m
USD
|
Cost of Revenue
|
-279.6m
USD
|
Gross Profit
|
89.8m
USD
|
Operating Expenses
|
-140.3m
USD
|
Operating Income
|
-50.5m
USD
|
Other Expenses
|
-48m
USD
|
Net Income
|
-98.5m
USD
|
TCX Profitability Score
Profitability Due Diligence
Tucows Inc's profitability score is 33/100. The higher the profitability score, the more profitable the company is.

Score
Tucows Inc's profitability score is 33/100. The higher the profitability score, the more profitable the company is.
TCX Solvency Score
Solvency Due Diligence
Tucows Inc's solvency score is 28/100. The higher the solvency score, the more solvent the company is.

Score
Tucows Inc's solvency score is 28/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
TCX Price Targets Summary
Tucows Inc
Dividends
Current shareholder yield for TCX 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
TCX
stock under the Base Case scenario is
31.59
USD.
Compared to the current market price of 20.09 USD,
Tucows Inc
is
Undervalued by 36%.