
GoldMoney Inc
TSX:XAU

Intrinsic Value
The intrinsic value of one
XAU
stock under the Base Case scenario is
28.33
CAD.
Compared to the current market price of 7.68 CAD,
GoldMoney Inc
is
Undervalued by 73%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
GoldMoney Inc
Fundamental Analysis


Revenue & Expenses Breakdown
GoldMoney Inc
Balance Sheet Decomposition
GoldMoney Inc
Current Assets | 85.5m |
Cash & Short-Term Investments | 9.3m |
Receivables | 1.5m |
Other Current Assets | 74.7m |
Non-Current Assets | 230.2m |
Long-Term Investments | 212.9m |
PP&E | 697.2k |
Intangibles | 16.6m |
Other Non-Current Assets | -100 |
Free Cash Flow Analysis
GoldMoney Inc
CAD | |
Free Cash Flow | CAD |
Earnings Waterfall
GoldMoney Inc
Revenue
|
82.9m
CAD
|
Cost of Revenue
|
-52m
CAD
|
Gross Profit
|
30.9m
CAD
|
Operating Expenses
|
-19.7m
CAD
|
Operating Income
|
11.2m
CAD
|
Other Expenses
|
-39.2m
CAD
|
Net Income
|
-27.9m
CAD
|
XAU Profitability Score
Profitability Due Diligence
GoldMoney Inc's profitability score is 27/100. The higher the profitability score, the more profitable the company is.

Score
GoldMoney Inc's profitability score is 27/100. The higher the profitability score, the more profitable the company is.
XAU Solvency Score
Solvency Due Diligence
GoldMoney Inc's solvency score is 35/100. The higher the solvency score, the more solvent the company is.

Score
GoldMoney Inc's solvency score is 35/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
XAU Price Targets Summary
GoldMoney Inc
Dividends
Current shareholder yield for XAU 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
XAU
stock under the Base Case scenario is
28.33
CAD.
Compared to the current market price of 7.68 CAD,
GoldMoney Inc
is
Undervalued by 73%.