illumin Holdings Inc
TSX:ILLM
Intrinsic Value
The intrinsic value of one ILLM stock under the Base Case scenario is 3.22 CAD. Compared to the current market price of 1.86 CAD, illumin Holdings Inc is Undervalued by 42%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
illumin Holdings Inc
Fundamental Analysis

Revenue & Expenses Breakdown
illumin Holdings Inc
Balance Sheet Decomposition
illumin Holdings Inc
Current Assets | 85.5m |
Cash & Short-Term Investments | 54m |
Receivables | 28.1m |
Other Current Assets | 3.4m |
Non-Current Assets | 23.2m |
PP&E | 7.1m |
Intangibles | 16m |
Other Non-Current Assets | 117k |
Free Cash Flow Analysis
illumin Holdings Inc
CAD | |
Free Cash Flow | CAD |
Earnings Waterfall
illumin Holdings Inc
Revenue
|
144.5m
CAD
|
Cost of Revenue
|
-77.5m
CAD
|
Gross Profit
|
67m
CAD
|
Operating Expenses
|
-71.9m
CAD
|
Operating Income
|
-4.9m
CAD
|
Other Expenses
|
5.1m
CAD
|
Net Income
|
151k
CAD
|
ILLM Profitability Score
Profitability Due Diligence
illumin Holdings Inc's profitability score is 39/100. The higher the profitability score, the more profitable the company is.
Score
illumin Holdings Inc's profitability score is 39/100. The higher the profitability score, the more profitable the company is.
ILLM Solvency Score
Solvency Due Diligence
illumin Holdings Inc's solvency score is 76/100. The higher the solvency score, the more solvent the company is.
Score
illumin Holdings Inc's solvency score is 76/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
ILLM Price Targets Summary
illumin Holdings Inc
According to Wall Street analysts, the average 1-year price target for ILLM is 3.09 CAD with a low forecast of 2.53 CAD and a high forecast of 3.68 CAD.
Dividends
Current shareholder yield for ILLM 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 ILLM stock under the Base Case scenario is 3.22 CAD.
Compared to the current market price of 1.86 CAD, illumin Holdings Inc is Undervalued by 42%.