
Optiva Inc
TSX:OPT

Intrinsic Value
The intrinsic value of one
OPT
stock under the Base Case scenario is
13.97
CAD.
Compared to the current market price of 0.7 CAD,
Optiva Inc
is
Undervalued by 95%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Fundamental Analysis


Revenue & Expenses Breakdown
Optiva Inc
Balance Sheet Decomposition
Optiva Inc
Current Assets | 26.3m |
Cash & Short-Term Investments | 6.5m |
Receivables | 16.8m |
Other Current Assets | 3m |
Non-Current Assets | 41m |
PP&E | 459k |
Intangibles | 32.3m |
Other Non-Current Assets | 8.3m |
Free Cash Flow Analysis
Optiva Inc
USD | |
Free Cash Flow | USD |
Earnings Waterfall
Optiva Inc
Revenue
|
47m
USD
|
Cost of Revenue
|
-19.1m
USD
|
Gross Profit
|
27.9m
USD
|
Operating Expenses
|
-31.9m
USD
|
Operating Income
|
-4m
USD
|
Other Expenses
|
-12m
USD
|
Net Income
|
-16m
USD
|
OPT Profitability Score
Profitability Due Diligence
Optiva Inc's profitability score is 44/100. The higher the profitability score, the more profitable the company is.

Score
Optiva Inc's profitability score is 44/100. The higher the profitability score, the more profitable the company is.
OPT Solvency Score
Solvency Due Diligence
Optiva Inc's solvency score is 26/100. The higher the solvency score, the more solvent the company is.

Score
Optiva Inc's solvency score is 26/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
OPT Price Targets Summary
Optiva Inc
Dividends
Current shareholder yield for OPT 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?