
D-Box Technologies Inc
TSX:DBO

Intrinsic Value
The intrinsic value of one
DBO
stock under the Base Case scenario is
0.16
CAD.
Compared to the current market price of 0.19 CAD,
D-Box Technologies Inc
is
Overvalued by 15%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
D-Box Technologies Inc
Fundamental Analysis


Revenue & Expenses Breakdown
D-Box Technologies Inc
Balance Sheet Decomposition
D-Box Technologies Inc
Current Assets | 20.2m |
Cash & Short-Term Investments | 6.4m |
Receivables | 7.4m |
Other Current Assets | 6.4m |
Non-Current Assets | 7.3m |
PP&E | 5.6m |
Intangibles | 1.4m |
Other Non-Current Assets | 261k |
Free Cash Flow Analysis
D-Box Technologies Inc
CAD | |
Free Cash Flow | CAD |
Earnings Waterfall
D-Box Technologies Inc
Revenue
|
44.4m
CAD
|
Cost of Revenue
|
-22m
CAD
|
Gross Profit
|
22.4m
CAD
|
Operating Expenses
|
-18.7m
CAD
|
Operating Income
|
3.7m
CAD
|
Other Expenses
|
219k
CAD
|
Net Income
|
4m
CAD
|
DBO Profitability Score
Profitability Due Diligence
D-Box Technologies Inc's profitability score is 52/100. The higher the profitability score, the more profitable the company is.

Score
D-Box Technologies Inc's profitability score is 52/100. The higher the profitability score, the more profitable the company is.
DBO Solvency Score
Solvency Due Diligence
D-Box Technologies Inc's solvency score is 71/100. The higher the solvency score, the more solvent the company is.

Score
D-Box Technologies Inc's solvency score is 71/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
DBO Price Targets Summary
D-Box Technologies Inc
Dividends
Current shareholder yield for DBO 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
DBO
stock under the Base Case scenario is
0.16
CAD.
Compared to the current market price of 0.19 CAD,
D-Box Technologies Inc
is
Overvalued by 15%.