
Haivision Systems Inc
TSX:HAI

Intrinsic Value
The intrinsic value of one
HAI
stock under the Base Case scenario is
4.63
CAD.
Compared to the current market price of 4.47 CAD,
Haivision Systems Inc
is
Undervalued by 3%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Haivision Systems Inc
Fundamental Analysis


Revenue & Expenses Breakdown
Haivision Systems Inc
Balance Sheet Decomposition
Haivision Systems Inc
Current Assets | 62.3m |
Cash & Short-Term Investments | 16.6m |
Receivables | 25.2m |
Other Current Assets | 20.5m |
Non-Current Assets | 81.6m |
PP&E | 9.9m |
Intangibles | 58.1m |
Other Non-Current Assets | 13.5m |
Free Cash Flow Analysis
Haivision Systems Inc
CAD | |
Free Cash Flow | CAD |
Earnings Waterfall
Haivision Systems Inc
Revenue
|
123.1m
CAD
|
Cost of Revenue
|
-33.3m
CAD
|
Gross Profit
|
89.8m
CAD
|
Operating Expenses
|
-88.8m
CAD
|
Operating Income
|
1m
CAD
|
Other Expenses
|
1.3m
CAD
|
Net Income
|
2.3m
CAD
|
HAI Profitability Score
Profitability Due Diligence
Haivision Systems Inc's profitability score is 46/100. The higher the profitability score, the more profitable the company is.

Score
Haivision Systems Inc's profitability score is 46/100. The higher the profitability score, the more profitable the company is.
HAI Solvency Score
Solvency Due Diligence
Haivision Systems Inc's solvency score is 55/100. The higher the solvency score, the more solvent the company is.

Score
Haivision Systems Inc's solvency score is 55/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
HAI Price Targets Summary
Haivision Systems Inc
According to Wall Street analysts, the average 1-year price target for
HAI
is 5.42 CAD
with a low forecast of 4.04 CAD and a high forecast of 7.88 CAD.
Dividends
Current shareholder yield for HAI 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
HAI
stock under the Base Case scenario is
4.63
CAD.
Compared to the current market price of 4.47 CAD,
Haivision Systems Inc
is
Undervalued by 3%.