
Exro Technologies Inc
TSX:EXRO

Intrinsic Value
The intrinsic value of one
EXRO
stock under the Base Case scenario is
0.09
CAD.
Compared to the current market price of 0.12 CAD,
Exro Technologies Inc
is
Overvalued by 25%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Exro Technologies Inc
Fundamental Analysis


Revenue & Expenses Breakdown
Exro Technologies Inc
Balance Sheet Decomposition
Exro Technologies Inc
Current Assets | 38.4m |
Cash & Short-Term Investments | 2.3m |
Receivables | 1.7m |
Other Current Assets | 34.4m |
Non-Current Assets | 137.9m |
PP&E | 32.6m |
Intangibles | 105.3m |
Other Non-Current Assets | 20.3k |
Free Cash Flow Analysis
Exro Technologies Inc
CAD | |
Free Cash Flow | CAD |
Earnings Waterfall
Exro Technologies Inc
Revenue
|
23.1m
CAD
|
Cost of Revenue
|
-31.7m
CAD
|
Gross Profit
|
-8.6m
CAD
|
Operating Expenses
|
-84.2m
CAD
|
Operating Income
|
-92.9m
CAD
|
Other Expenses
|
-196.1m
CAD
|
Net Income
|
-288.9m
CAD
|
EXRO Profitability Score
Profitability Due Diligence
Exro Technologies Inc's profitability score is 20/100. The higher the profitability score, the more profitable the company is.

Score
Exro Technologies Inc's profitability score is 20/100. The higher the profitability score, the more profitable the company is.
EXRO Solvency Score
Solvency Due Diligence
Exro Technologies Inc's solvency score is 26/100. The higher the solvency score, the more solvent the company is.

Score
Exro Technologies Inc's solvency score is 26/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
EXRO Price Targets Summary
Exro Technologies Inc
According to Wall Street analysts, the average 1-year price target for
EXRO
is 0.15 CAD
with a low forecast of 0.08 CAD and a high forecast of 0.21 CAD.
Dividends
Current shareholder yield for EXRO 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
EXRO
stock under the Base Case scenario is
0.09
CAD.
Compared to the current market price of 0.12 CAD,
Exro Technologies Inc
is
Overvalued by 25%.