
Adcore Inc
TSX:ADCO

Intrinsic Value
The intrinsic value of one
ADCO
stock under the Base Case scenario is
0.19
CAD.
Compared to the current market price of 0.26 CAD,
Adcore Inc
is
Overvalued by 27%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Adcore Inc
Fundamental Analysis


Revenue & Expenses Breakdown
Adcore Inc
Balance Sheet Decomposition
Adcore Inc
Current Assets | 10.6m |
Cash & Short-Term Investments | 7.4m |
Receivables | 3.2m |
Non-Current Assets | 3.7m |
PP&E | 874k |
Intangibles | 2.9m |
Free Cash Flow Analysis
Adcore Inc
USD | |
Free Cash Flow | USD |
Earnings Waterfall
Adcore Inc
Revenue
|
23.5m
USD
|
Cost of Revenue
|
-13.8m
USD
|
Gross Profit
|
9.7m
USD
|
Operating Expenses
|
-10.3m
USD
|
Operating Income
|
-534k
USD
|
Other Expenses
|
147k
USD
|
Net Income
|
-387k
USD
|
ADCO Profitability Score
Profitability Due Diligence
Adcore Inc's profitability score is 32/100. The higher the profitability score, the more profitable the company is.

Score
Adcore Inc's profitability score is 32/100. The higher the profitability score, the more profitable the company is.
ADCO Solvency Score
Solvency Due Diligence
Adcore Inc's solvency score is 68/100. The higher the solvency score, the more solvent the company is.

Score
Adcore Inc's solvency score is 68/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
ADCO Price Targets Summary
Adcore Inc
Dividends
Current shareholder yield for ADCO 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
ADCO
stock under the Base Case scenario is
0.19
CAD.
Compared to the current market price of 0.26 CAD,
Adcore Inc
is
Overvalued by 27%.