
Mogo Inc
TSX:MOGO

Intrinsic Value
The intrinsic value of one
MOGO
stock under the Base Case scenario is
6.53
CAD.
Compared to the current market price of 1.82 CAD,
Mogo Inc
is
Undervalued by 72%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Mogo Inc
Fundamental Analysis


Revenue & Expenses Breakdown
Mogo Inc
Balance Sheet Decomposition
Mogo Inc
Current Assets | 15m |
Cash & Short-Term Investments | 9.8m |
Other Current Assets | 5.1m |
Non-Current Assets | 155.3m |
Long-Term Investments | 26.8m |
PP&E | 315k |
Intangibles | 68m |
Other Non-Current Assets | 60.2m |
Free Cash Flow Analysis
Mogo Inc
CAD | |
Free Cash Flow | CAD |
Earnings Waterfall
Mogo Inc
Revenue
|
70.6m
CAD
|
Cost of Revenue
|
-5.4m
CAD
|
Gross Profit
|
65.3m
CAD
|
Operating Expenses
|
-68.5m
CAD
|
Operating Income
|
-3.2m
CAD
|
Other Expenses
|
-18.7m
CAD
|
Net Income
|
-21.9m
CAD
|
MOGO Profitability Score
Profitability Due Diligence
Mogo Inc's profitability score is 30/100. The higher the profitability score, the more profitable the company is.

Score
Mogo Inc's profitability score is 30/100. The higher the profitability score, the more profitable the company is.
MOGO Solvency Score
Solvency Due Diligence
Mogo Inc's solvency score is 23/100. The higher the solvency score, the more solvent the company is.

Score
Mogo Inc's solvency score is 23/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
MOGO Price Targets Summary
Mogo Inc
According to Wall Street analysts, the average 1-year price target for
MOGO
is 3.06 CAD
with a low forecast of 3.03 CAD and a high forecast of 3.15 CAD.
Dividends
Current shareholder yield for MOGO 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
MOGO
stock under the Base Case scenario is
6.53
CAD.
Compared to the current market price of 1.82 CAD,
Mogo Inc
is
Undervalued by 72%.