
mdf Commerce Inc
TSX:MDF

Intrinsic Value
The intrinsic value of one
MDF
stock under the Base Case scenario is
4.17
CAD.
Compared to the current market price of 5.8 CAD,
mdf Commerce Inc
is
Overvalued by 28%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
mdf Commerce Inc
Fundamental Analysis


Revenue & Expenses Breakdown
mdf Commerce Inc
Balance Sheet Decomposition
mdf Commerce Inc
Current Assets | 36.9m |
Cash & Short-Term Investments | 5m |
Receivables | 25.2m |
Other Current Assets | 6.7m |
Non-Current Assets | 267.9m |
PP&E | 4m |
Intangibles | 246.2m |
Other Non-Current Assets | 17.8m |
Free Cash Flow Analysis
mdf Commerce Inc
CAD | |
Free Cash Flow | CAD |
Earnings Waterfall
mdf Commerce Inc
Revenue
|
123.2m
CAD
|
Cost of Revenue
|
-51.8m
CAD
|
Gross Profit
|
71.4m
CAD
|
Operating Expenses
|
-84.5m
CAD
|
Operating Income
|
-13.2m
CAD
|
Other Expenses
|
-901k
CAD
|
Net Income
|
-14.1m
CAD
|
MDF Profitability Score
Profitability Due Diligence
mdf Commerce Inc's profitability score is 34/100. The higher the profitability score, the more profitable the company is.

Score
mdf Commerce Inc's profitability score is 34/100. The higher the profitability score, the more profitable the company is.
MDF Solvency Score
Solvency Due Diligence
mdf Commerce Inc's solvency score is 47/100. The higher the solvency score, the more solvent the company is.

Score
mdf Commerce Inc's solvency score is 47/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
MDF Price Targets Summary
mdf Commerce Inc
Dividends
Current shareholder yield for MDF 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
MDF
stock under the Base Case scenario is
4.17
CAD.
Compared to the current market price of 5.8 CAD,
mdf Commerce Inc
is
Overvalued by 28%.