Tucows Inc
NASDAQ:TCX

Watchlist Manager
Tucows Inc Logo
Tucows Inc
NASDAQ:TCX
Watchlist
Price: 21.98 USD 2.81% Market Closed
Market Cap: 243.1m USD

Intrinsic Value

The intrinsic value of one TCX stock under the Base Case scenario is 31.06 USD. Compared to the current market price of 21.98 USD, Tucows Inc is Undervalued by 29%.

The Intrinsic Value is calculated as the average of DCF and Relative values:

TCX Intrinsic Value
31.06 USD
Undervaluation 29%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation History
Tucows Inc

What is Valuation History?
Ask AI Assistant
What other research platforms think about TCX?

Let our AI compare Alpha Spread’s intrinsic value with external valuations from Simply Wall St, GuruFocus, ValueInvesting.io, Seeking Alpha, and others.

Discover External Valuations
Why is TCX valued this way?

Let our AI break down the key assumptions behind the intrinsic value calculation for Tucows Inc.

Explain Valuation
Compare TCX to

Fundamental Analysis

Company Overview
Loading...
Economic Moat
Loading...
Earnings Call
Loading...
Management
Loading...
Contacts
Loading...
How do you feel about TCX?
Bearish
Neutral
Bullish
Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
Tucows Inc

Current Assets 208.9m
Cash & Short-Term Investments 54.1m
Receivables 28m
Other Current Assets 126.9m
Non-Current Assets 526.6m
PP&E 342.4m
Intangibles 151.4m
Other Non-Current Assets 32.8m
Current Liabilities 194.5m
Accounts Payable 32.1m
Accrued Liabilities 5.5m
Other Current Liabilities 157m
Non-Current Liabilities 685m
Long-Term Debt 611.8m
Other Non-Current Liabilities 73.2m
Efficiency

Free Cash Flow Analysis
Tucows Inc

Last Value
3-Years Average
FCF Margin
Conversion Rate

Earnings Waterfall
Tucows Inc

Revenue
384.7m USD
Cost of Revenue
-292.7m USD
Gross Profit
92.1m USD
Operating Expenses
-102.2m USD
Operating Income
-10.2m USD
Other Expenses
-86.1m USD
Net Income
-96.3m USD
Fundamental Scores

TCX Profitability Score
Profitability Due Diligence

Tucows Inc's profitability score is 39/100. The higher the profitability score, the more profitable the company is.

39/100
Profitability
Score

Tucows Inc's profitability score is 39/100. The higher the profitability score, the more profitable the company is.

TCX Solvency Score
Solvency Due Diligence

Tucows Inc's solvency score is 29/100. The higher the solvency score, the more solvent the company is.

Low D/E
Short-Term Solvency
Long-Term Solvency
Positive Net Debt
29/100
Solvency
Score

Tucows Inc's solvency score is 29/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

TCX Price Targets Summary
Tucows Inc

There are no price targets for TCX.
Lowest
Price Target
Not Available
Average
Price Target
Not Available
Highest
Price Target
Not Available
View Analyst Estimates
View Analyst Estimates

Dividends

Dividend Yield
Lowest
Average
Highest
Dividend Per Share
N/A
Growth 3Y
Growth 5Y
Growth 10Y
Dividend Safety Score
Very
Unsafe
Unsafe
Safe
Very
Safe
0
25
50
75
100
Shareholder Yield

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?

Shareholder Yield
Dividend Yield
Lowest
Average
Highest
Buyback Yield
Lowest
Average
Highest
Debt Paydown Yield
Lowest
Average
Highest

Competitive Landscape

Company Market Cap Intrinsic Valuation Profitability Solvency Price Change
1Y 3Y 5Y

Ownership

TCX Insider Trading
Buy and sell transactions by insiders

What is the Intrinsic Value of one TCX stock?

The intrinsic value of one TCX stock under the Base Case scenario is 31.06 USD.

Is TCX stock undervalued or overvalued?

Compared to the current market price of 21.98 USD, Tucows Inc is Undervalued by 29%.

Back to Top