
Kneat.com Inc
TSX:KSI

Intrinsic Value
The intrinsic value of one
KSI
stock under the Base Case scenario is
7.11
CAD.
Compared to the current market price of 6.59 CAD,
Kneat.com Inc
is
Undervalued by 7%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Kneat.com Inc
Fundamental Analysis


Revenue & Expenses Breakdown
Kneat.com Inc
Balance Sheet Decomposition
Kneat.com Inc
Current Assets | 87.2m |
Cash & Short-Term Investments | 74.1m |
Receivables | 11m |
Other Current Assets | 2.1m |
Non-Current Assets | 49.6m |
PP&E | 6.9m |
Intangibles | 39.2m |
Other Non-Current Assets | 3.5m |
Free Cash Flow Analysis
Kneat.com Inc
CAD | |
Free Cash Flow | CAD |
Earnings Waterfall
Kneat.com Inc
Revenue
|
52.9m
CAD
|
Cost of Revenue
|
-13.2m
CAD
|
Gross Profit
|
39.8m
CAD
|
Operating Expenses
|
-44.8m
CAD
|
Operating Income
|
-5.1m
CAD
|
Other Expenses
|
2.9m
CAD
|
Net Income
|
-2.2m
CAD
|
KSI Profitability Score
Profitability Due Diligence
Kneat.com Inc's profitability score is 36/100. The higher the profitability score, the more profitable the company is.

Score
Kneat.com Inc's profitability score is 36/100. The higher the profitability score, the more profitable the company is.
KSI Solvency Score
Solvency Due Diligence
Kneat.com Inc's solvency score is 70/100. The higher the solvency score, the more solvent the company is.

Score
Kneat.com Inc's solvency score is 70/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
KSI Price Targets Summary
Kneat.com Inc
According to Wall Street analysts, the average 1-year price target for
KSI
is 8.52 CAD
with a low forecast of 7.58 CAD and a high forecast of 9.45 CAD.
Dividends
Current shareholder yield for KSI 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
KSI
stock under the Base Case scenario is
7.11
CAD.
Compared to the current market price of 6.59 CAD,
Kneat.com Inc
is
Undervalued by 7%.