K

Kidoz Inc
XTSX:KIDZ

Watchlist Manager
Kidoz Inc
XTSX:KIDZ
Watchlist
Price: 0.23 CAD Market Closed
Market Cap: 19.7m CAD

Intrinsic Value

The intrinsic value of one KIDZ stock under the Base Case scenario is 0.32 CAD. Compared to the current market price of 0.23 CAD, Kidoz Inc is Undervalued by 27%.

The Intrinsic Value is calculated as the average of DCF and Relative values:

KIDZ Intrinsic Value
0.32 CAD
Undervaluation 27%
Intrinsic Value
Price
K
Worst Case
Base Case
Best Case

Valuation History
Kidoz Inc

What is Valuation History?
Ask AI Assistant
What other research platforms think about KIDZ?

Let our AI compare Alpha Spread’s intrinsic value with external valuations from Simply Wall St, GuruFocus, ValueInvesting.io, Seeking Alpha, and others.

Discover External Valuations
Why is KIDZ valued this way?

Let our AI break down the key assumptions behind the intrinsic value calculation for Kidoz Inc.

Explain Valuation
Compare KIDZ to

Fundamental Analysis

Company Overview
Loading...
Economic Moat
Loading...
Management
Loading...
Contacts
Loading...
How do you feel about KIDZ?
Bearish
Neutral
Bullish
Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
Kidoz Inc

Current Assets 3.9m
Cash & Short-Term Investments 442.6k
Receivables 3.4m
Other Current Assets 75.9k
Non-Current Assets 3.7m
PP&E 24.9k
Intangibles 3.7m
Other Non-Current Assets 11.4k
Current Liabilities 1.7m
Accounts Payable 1.3m
Accrued Liabilities 447.9k
Efficiency

Free Cash Flow Analysis
Kidoz Inc

Last Value
3-Years Average
FCF Margin
Conversion Rate

Earnings Waterfall
Kidoz Inc

Revenue
12.6m USD
Cost of Revenue
-7.2m USD
Gross Profit
5.4m USD
Operating Expenses
-6.6m USD
Operating Income
-1.2m USD
Other Expenses
55.1k USD
Net Income
-1.2m USD
Fundamental Scores

KIDZ Profitability Score
Profitability Due Diligence

Kidoz Inc's profitability score is 24/100. The higher the profitability score, the more profitable the company is.

Healthy Gross Margin
Sustainable 3Y Average Gross Margin
Gross Margin is Increasing
Declining Net Margin
24/100
Profitability
Score

Kidoz Inc's profitability score is 24/100. The higher the profitability score, the more profitable the company is.

KIDZ Solvency Score
Solvency Due Diligence

Kidoz Inc's solvency score is 57/100. The higher the solvency score, the more solvent the company is.

Long-Term Solvency
Low D/E
Short-Term Solvency
Low Altman Z-Score
57/100
Solvency
Score

Kidoz Inc's solvency score is 57/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

KIDZ Price Targets Summary
Kidoz Inc

There are no price targets for KIDZ.
Lowest
Price Target
Not Available
Average
Price Target
Not Available
Highest
Price Target
Not Available
View Analyst Estimates
View Analyst Estimates

Dividends

Kidoz Inc
does not pay dividends
Shareholder Yield

Current shareholder yield for KIDZ 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?

Shareholder Yield
Dividend Yield
No dividends
Buyback Yield
Lowest
Average
Highest
Debt Paydown Yield
Lowest
Average
Highest

Competitive Landscape

Company Market Cap Intrinsic Valuation Profitability Solvency Price Change
1Y 3Y 5Y
What is the Intrinsic Value of one KIDZ stock?

The intrinsic value of one KIDZ stock under the Base Case scenario is 0.32 CAD.

Is KIDZ stock undervalued or overvalued?

Compared to the current market price of 0.23 CAD, Kidoz Inc is Undervalued by 27%.

Back to Top