
Spartan Delta Corp
TSX:SDE

Intrinsic Value
The intrinsic value of one
SDE
stock under the Base Case scenario is
8.44
CAD.
Compared to the current market price of 2.83 CAD,
Spartan Delta Corp
is
Undervalued by 66%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Spartan Delta Corp
Fundamental Analysis


Revenue & Expenses Breakdown
Spartan Delta Corp
Balance Sheet Decomposition
Spartan Delta Corp
Current Assets | 203.5m |
Cash & Short-Term Investments | 522k |
Receivables | 44.5m |
Other Current Assets | 158.5m |
Non-Current Assets | 769m |
PP&E | 735.3m |
Other Non-Current Assets | 33.7m |
Free Cash Flow Analysis
Spartan Delta Corp
CAD | |
Free Cash Flow | CAD |
Earnings Waterfall
Spartan Delta Corp
Revenue
|
279.9m
CAD
|
Cost of Revenue
|
-86.5m
CAD
|
Gross Profit
|
193.4m
CAD
|
Operating Expenses
|
-167.4m
CAD
|
Operating Income
|
26m
CAD
|
Other Expenses
|
-8.1m
CAD
|
Net Income
|
17.9m
CAD
|
SDE Profitability Score
Profitability Due Diligence
Spartan Delta Corp's profitability score is 57/100. The higher the profitability score, the more profitable the company is.

Score
Spartan Delta Corp's profitability score is 57/100. The higher the profitability score, the more profitable the company is.
SDE Solvency Score
Solvency Due Diligence
Spartan Delta Corp's solvency score is 39/100. The higher the solvency score, the more solvent the company is.

Score
Spartan Delta Corp's solvency score is 39/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
SDE Price Targets Summary
Spartan Delta Corp
According to Wall Street analysts, the average 1-year price target for
SDE
is 5.52 CAD
with a low forecast of 4.55 CAD and a high forecast of 7.35 CAD.
Dividends
Current shareholder yield for SDE 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
SDE
stock under the Base Case scenario is
8.44
CAD.
Compared to the current market price of 2.83 CAD,
Spartan Delta Corp
is
Undervalued by 66%.