
NanoXplore Inc
TSX:GRA

Intrinsic Value
The intrinsic value of one
GRA
stock under the Base Case scenario is
2.374
CAD.
Compared to the current market price of 2.355 CAD,
NanoXplore Inc
is
Undervalued by 1%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
NanoXplore Inc
Loading...
Fundamental Analysis


Revenue & Expenses Breakdown
NanoXplore Inc
Balance Sheet Decomposition
NanoXplore Inc
Current Assets | 59.6m |
Cash & Short-Term Investments | 20.7m |
Receivables | 20.3m |
Other Current Assets | 18.5m |
Non-Current Assets | 91.3m |
PP&E | 73.7m |
Intangibles | 14m |
Other Non-Current Assets | 3.6m |
Free Cash Flow Analysis
NanoXplore Inc
CAD | |
Free Cash Flow | CAD |
Earnings Waterfall
NanoXplore Inc
Revenue
|
135.4m
CAD
|
Cost of Revenue
|
-110.2m
CAD
|
Gross Profit
|
25.1m
CAD
|
Operating Expenses
|
-32.4m
CAD
|
Operating Income
|
-7.2m
CAD
|
Other Expenses
|
-2.6m
CAD
|
Net Income
|
-9.8m
CAD
|
GRA Profitability Score
Profitability Due Diligence
NanoXplore Inc's profitability score is 33/100. The higher the profitability score, the more profitable the company is.

Score
NanoXplore Inc's profitability score is 33/100. The higher the profitability score, the more profitable the company is.
GRA Solvency Score
Solvency Due Diligence
NanoXplore Inc's solvency score is 62/100. The higher the solvency score, the more solvent the company is.

Score
NanoXplore Inc's solvency score is 62/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
GRA Price Targets Summary
NanoXplore Inc
According to Wall Street analysts, the average 1-year price target for
GRA
is 3.833 CAD
with a low forecast of 2.525 CAD and a high forecast of 7.088 CAD.
Dividends
Current shareholder yield for GRA 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
GRA
stock under the Base Case scenario is
2.374
CAD.
Compared to the current market price of 2.355 CAD,
NanoXplore Inc
is
Undervalued by 1%.