D

D2L Inc
TSX:DTOL

Watchlist Manager
D2L Inc
TSX:DTOL
Watchlist
Price: 14.95 CAD -0.53% Market Closed
Market Cap: 811m CAD
Have any thoughts about
D2L Inc?
Write Note

Intrinsic Value

The intrinsic value of one DTOL stock under the Base Case scenario is 9.83 CAD. Compared to the current market price of 14.95 CAD, D2L Inc is Overvalued by 34%.

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

DTOL Intrinsic Value
9.83 CAD
Overvaluation 34%
Intrinsic Value
Price
D
Worst Case
Base Case
Best Case

Valuation Backtest
D2L Inc

Backtest Intrinsic Value
Dive into the past to invest in the future

Uncover deeper insights with the Valuation Backtest. Learn how current stock valuations stack up against historical averages to gauge true investment potential.

Start backtest now and learn if your stock is truly undervalued or overvalued!

Run Backtest
Backtest Conclusion
Very Attractive
Current Valuation
+45%
Avg Valuation
-12%
Worst Valuation
-49%
Best Valuation
+45%

Stock is trading at its lowest valuation over the past 5 years.

Backtest Example
Register to View Results
Register to View Results

To access the results of this valuation backtest, please register an account with us. Registration is quick and gives you instant access to insights on 3 stocks per week for free.

Backtest Unavailable

The backtest for DTOL cannot be conducted due to limitations such as insufficient data or other constraints. Please select a different stock or adjust your settings.

Backtest In Progress...
Backtest In Progress...
How do you feel about DTOL?
Bearish
Neutral
Bullish

Fundamental Analysis

Economic Moat
D2L Inc

Company Quality
No Indicators Selected
Select Indicators

Select up to 3 indicators:

Insider Trading
0-3
Months
0-6
Months
0-12
Months
0-36
Months
No Periods Selected
Select Periods

Select up to 2 periods:

Investment Journal
AI Assistant
AI Assistant
Ask me anything about D2L Inc

Provide an overview of the primary business activities
of D2L Inc.

What unique competitive advantages
does D2L Inc hold over its rivals?

What risks and challenges
does D2L Inc face in the near future?

Summarize the latest earnings call
of D2L Inc.

Is it considered overvalued or undervalued
based on the latest financial data?

Show all valuation multiples
for D2L Inc.

Provide P/S
for D2L Inc.

Provide P/E
for D2L Inc.

Provide P/OCF
for D2L Inc.

Provide P/FCFE
for D2L Inc.

Provide P/B
for D2L Inc.

Provide EV/S
for D2L Inc.

Provide EV/GP
for D2L Inc.

Provide EV/EBITDA
for D2L Inc.

Provide EV/EBIT
for D2L Inc.

Provide EV/OCF
for D2L Inc.

Provide EV/FCFF
for D2L Inc.

Provide EV/IC
for D2L Inc.

Show me price targets
for D2L Inc made by professional analysts.

What are the Revenue projections
for D2L Inc?

How accurate were the past Revenue estimates
for D2L Inc?

What are the Net Income projections
for D2L Inc?

How accurate were the past Net Income estimates
for D2L Inc?

What are the EPS projections
for D2L Inc?

How accurate were the past EPS estimates
for D2L Inc?

What are the EBIT projections
for D2L Inc?

How accurate were the past EBIT estimates
for D2L Inc?

Compare the revenue forecasts
for D2L Inc with those of its competitors based on recent analyst estimates.

Compare the intrinsic valuations
of D2L Inc and its key competitors using the latest financial data.

Compare historical revenue growth rates
of D2L Inc against its competitors.

Analyze the profit margins
(gross, operating, and net) of D2L Inc compared to its peers.

Compare the P/E ratios
of D2L Inc against its peers.

Discuss the investment returns and shareholder value creation
comparing D2L Inc with its peers.

Analyze the financial leverage
of D2L Inc compared to its main competitors.

Show all profitability ratios
for D2L Inc.

Provide ROE
for D2L Inc.

Provide ROA
for D2L Inc.

Provide ROIC
for D2L Inc.

Provide ROCE
for D2L Inc.

Provide Gross Margin
for D2L Inc.

Provide Operating Margin
for D2L Inc.

Provide Net Margin
for D2L Inc.

Provide FCF Margin
for D2L Inc.

Show all solvency ratios
for D2L Inc.

Provide D/E Ratio
for D2L Inc.

Provide D/A Ratio
for D2L Inc.

Provide Interest Coverage Ratio
for D2L Inc.

Provide Altman Z-Score Ratio
for D2L Inc.

Provide Quick Ratio
for D2L Inc.

Provide Current Ratio
for D2L Inc.

Provide Cash Ratio
for D2L Inc.

What is the historical Revenue growth
over the last 5 years for D2L Inc?

What is the historical Net Income growth
over the last 5 years for D2L Inc?

What is the current Free Cash Flow
of D2L Inc?

Discuss the annual earnings per share (EPS)
trend over the past five years for D2L Inc.

Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
D2L Inc

Current Assets 143.1m
Cash & Short-Term Investments 98.1m
Receivables 32.1m
Other Current Assets 13m
Non-Current Assets 75.3m
Long-Term Investments 341.3k
PP&E 16.4m
Intangibles 44.5m
Other Non-Current Assets 14.1m
Current Liabilities 142.8m
Accounts Payable 27.8m
Other Current Liabilities 114.9m
Non-Current Liabilities 20m
Long-Term Debt 11.1m
Other Non-Current Liabilities 8.9m
Efficiency

Earnings Waterfall
D2L Inc

Revenue
191.3m USD
Cost of Revenue
-62.7m USD
Gross Profit
128.7m USD
Operating Expenses
-133m USD
Operating Income
-4.3m USD
Other Expenses
4.8m USD
Net Income
482.7k USD

Free Cash Flow Analysis
D2L Inc

Last Value
3-Years Average
FCF Margin
Conversion Rate
Earnings Calls

D2L reported a successful second quarter with a total revenue increase of 11% to $49.2 million, driven by an 11% growth in annual recurring revenue to $198.3 million. The company also saw a significant improvement in profitability, with adjusted EBITDA rising to $4.2 million from a loss of $0.5 million the previous year and free cash flow increasing to $24 million. Product innovation and the recent acquisition of H5P have positioned D2L for continued growth, with fiscal 2025 guidance now projecting total revenue between $199 million and $202 million and adjusted EBITDA between $22 million and $24 million.

What is Earnings Call?
Fundamental Scores

DTOL Profitability Score
Profitability Due Diligence

D2L Inc's profitability score is 36/100. The higher the profitability score, the more profitable the company is.

Positive Gross Profit
ROIC is Increasing
Positive 3-Years Revenue Growth
Positive Revenue Growth Forecast
36/100
Profitability
Score

D2L Inc's profitability score is 36/100. The higher the profitability score, the more profitable the company is.

DTOL Solvency Score
Solvency Due Diligence

D2L Inc's solvency score is 44/100. The higher the solvency score, the more solvent the company is.

Negative Net Debt
Low D/E
Long-Term Solvency
Short-Term Solvency
44/100
Solvency
Score

D2L Inc's solvency score is 44/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

DTOL Price Targets Summary
D2L Inc

Wall Street analysts forecast DTOL stock price to rise over the next 12 months.

According to Wall Street analysts, the average 1-year price target for DTOL is 15.71 CAD with a low forecast of 12.12 CAD and a high forecast of 17.85 CAD.

Lowest
Price Target
12.12 CAD
19% Downside
Average
Price Target
15.71 CAD
5% Upside
Highest
Price Target
17.85 CAD
19% Upside
View Analyst Estimates
View Analyst Estimates
Want to learn more about Wall St estimates for DTOL?

Click here to dive deeper.

Dividends

D2L Inc
does not pay dividends
Shareholder Yield

Current shareholder yield for DTOL 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

Profile

D2L Inc

Country

Canada

Industry

Diversified Consumer Services

Market Cap

814m CAD

Dividend Yield

0%

Description

D2L, Inc. provides online learning and training services. The company is headquartered in Kitchener, Ontario. The company went IPO on 2021-10-28. The firm offers learning solutions to the K-12, higher education, corporate learning and associations. The firm offers products, such as D2L Brightspace and D2L Wave. D2L Brightspace is a cloud-based software platform designed to help its customers deliver courses in person and online. D2L Brightspace serves as the central foundation for the design and delivery of mobile-optimized and accessible learning experiences, such as courses, learning based games and assessments. Its platform complements, accelerates and improves learning online or in the classroom. Its technology integrates with other technologies, enabling its customers to deliver individualized and personalized learning programs at scale. D2L Wave is an early stage offering designed to help organizations to develop their employees through academic programs and course offerings.

Contact

ONTARIO
Kitchener
151 Charles Street West, Suite 400
+15197720325.0

IPO

2021-10-28

Employees

-

Officers

Founder, CEO & Chairman
Mr. John Baker
President
Mr. Stephen Laster
Chief Financial Officer
Mr. Josh Huff C.A., CPA
Chief Legal Officer, Chief Privacy Officer & Corporate Secretary
Ms. Anna Forgione
Chief Revenue Officer
Mr. Lee Poteck
Senior Director of Global Communications
Virginia Jamieson
Show More
Chief Marketing Officer
Mr. Brian Finnerty
Chief People Officer
Ms. Amy Clark
Chief Strategy Officer
Mr. Jeremy Auger
Chief Product Officer
Mr. Christian Pantel
Show Less

See Also

Discover More
What is the Intrinsic Value of one DTOL stock?

The intrinsic value of one DTOL stock under the Base Case scenario is 9.83 CAD.

Is DTOL stock undervalued or overvalued?

Compared to the current market price of 14.95 CAD, D2L Inc is Overvalued by 34%.

Back to Top