C

Colabor Group Inc
TSX:GCL

Watchlist Manager
Colabor Group Inc
TSX:GCL
Watchlist
Price: 0.03 CAD -14.29% Market Closed
Market Cap: 16.2m CAD

Intrinsic Value

The intrinsic value of one GCL stock under the Base Case scenario is 0.56 CAD. Compared to the current market price of 0.03 CAD, Colabor Group Inc is Undervalued by 95%.

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

GCL Intrinsic Value
0.56 CAD
Undervaluation 95%
Intrinsic Value
Price
C
Base Case Scenario
Compare GCL to

Fundamental Analysis

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

Balance Sheet Decomposition
Colabor Group Inc

Current Assets 153m
Cash & Short-Term Investments 428k
Receivables 83.5m
Other Current Assets 69.1m
Non-Current Assets 198.5m
PP&E 131.8m
Intangibles 56.5m
Other Non-Current Assets 10.1m
Current Liabilities 210.1m
Accounts Payable 86.7m
Other Current Liabilities 123.4m
Non-Current Liabilities 112.2m
Long-Term Debt 110.7m
Other Non-Current Liabilities 1.5m
Efficiency

Free Cash Flow Analysis
Colabor Group Inc

Last Value
3-Years Average
FCF Margin
Conversion Rate

Earnings Waterfall
Colabor Group Inc

Revenue
716.2m CAD
Cost of Revenue
-596.4m CAD
Gross Profit
119.9m CAD
Operating Expenses
-116.1m CAD
Operating Income
3.7m CAD
Other Expenses
-83.9m CAD
Net Income
-80.2m CAD
Fundamental Scores

GCL Profitability Score
Profitability Due Diligence

Colabor Group Inc's profitability score is 34/100. The higher the profitability score, the more profitable the company is.

Healthy Gross Margin
Sustainable 3Y Average Gross Margin
Declining Gross Margin
Declining Operating Margin
34/100
Profitability
Score

Colabor Group Inc's profitability score is 34/100. The higher the profitability score, the more profitable the company is.

GCL Solvency Score
Solvency Due Diligence

Colabor Group Inc's solvency score is 17/100. The higher the solvency score, the more solvent the company is.

Long-Term Solvency
Short-Term Solvency
Low Altman Z-Score
High D/E
17/100
Solvency
Score

Colabor Group Inc's solvency score is 17/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

GCL Price Targets Summary
Colabor Group Inc

Wall Street analysts forecast GCL stock price to rise over the next 12 months.

According to Wall Street analysts, the average 1-year price target for GCL is 0.46 CAD with a low forecast of 0.4 CAD and a high forecast of 0.53 CAD.

Lowest
Price Target
0.4 CAD
1 247% Upside
Average
Price Target
0.46 CAD
1 430% Upside
Highest
Price Target
0.53 CAD
1 650% Upside
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 GCL 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