Tantalus Systems Holding Inc
TSX:GRID
Intrinsic Value
The intrinsic value of one GRID stock under the Base Case scenario is 2.7 CAD. Compared to the current market price of 2.57 CAD, Tantalus Systems Holding Inc is Undervalued by 5%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
Tantalus Systems Holding Inc
Fundamental Analysis

Revenue & Expenses Breakdown
Tantalus Systems Holding Inc
Balance Sheet Decomposition
Tantalus Systems Holding Inc
Current Assets | 32.6m |
Cash & Short-Term Investments | 15.9m |
Receivables | 10.1m |
Other Current Assets | 6.5m |
Non-Current Assets | 11.4m |
PP&E | 2.7m |
Intangibles | 8.7m |
Free Cash Flow Analysis
Tantalus Systems Holding Inc
USD | |
Free Cash Flow | USD |
Earnings Waterfall
Tantalus Systems Holding Inc
Revenue
|
46.8m
USD
|
Cost of Revenue
|
-21.3m
USD
|
Gross Profit
|
25.5m
USD
|
Operating Expenses
|
-25.9m
USD
|
Operating Income
|
-400.9k
USD
|
Other Expenses
|
-1.3m
USD
|
Net Income
|
-1.7m
USD
|
GRID Profitability Score
Profitability Due Diligence
Tantalus Systems Holding Inc's profitability score is 34/100. The higher the profitability score, the more profitable the company is.
Score
Tantalus Systems Holding Inc's profitability score is 34/100. The higher the profitability score, the more profitable the company is.
GRID Solvency Score
Solvency Due Diligence
Tantalus Systems Holding Inc's solvency score is 30/100. The higher the solvency score, the more solvent the company is.
Score
Tantalus Systems Holding Inc's solvency score is 30/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
GRID Price Targets Summary
Tantalus Systems Holding Inc
According to Wall Street analysts, the average 1-year price target for GRID is 3.57 CAD with a low forecast of 3.03 CAD and a high forecast of 4.2 CAD.
Dividends
Current shareholder yield for GRID 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 GRID stock under the Base Case scenario is 2.7 CAD.
Compared to the current market price of 2.57 CAD, Tantalus Systems Holding Inc is Undervalued by 5%.