DAVIDsTEA Inc
XTSX:DTEA

Watchlist Manager
DAVIDsTEA Inc Logo
DAVIDsTEA Inc
XTSX:DTEA
Watchlist
Price: 0.415 CAD 2.47% Market Closed
Market Cap: 11.2m CAD
Have any thoughts about
DAVIDsTEA Inc?
Write Note

Intrinsic Value

The intrinsic value of one DTEA stock under the Base Case scenario is 2.2 CAD. Compared to the current market price of 0.415 CAD, DAVIDsTEA Inc is Undervalued by 81%.

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

DTEA Intrinsic Value
2.2 CAD
Undervaluation 81%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation Backtest
DAVIDsTEA 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 DTEA 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 DTEA?
Bearish
Neutral
Bullish

Fundamental Analysis

Risks & Rewards

 

 

 

 

View All Risks & Rewards
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:

Notes
AI Assistant
AI Assistant
Ask me anything about DAVIDsTEA Inc

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

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

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

Summarize the latest earnings call
of DAVIDsTEA Inc.

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

Show all valuation multiples
for DAVIDsTEA Inc.

Provide P/S
for DAVIDsTEA Inc.

Provide P/E
for DAVIDsTEA Inc.

Provide P/OCF
for DAVIDsTEA Inc.

Provide P/FCFE
for DAVIDsTEA Inc.

Provide P/B
for DAVIDsTEA Inc.

Provide EV/S
for DAVIDsTEA Inc.

Provide EV/GP
for DAVIDsTEA Inc.

Provide EV/EBITDA
for DAVIDsTEA Inc.

Provide EV/EBIT
for DAVIDsTEA Inc.

Provide EV/OCF
for DAVIDsTEA Inc.

Provide EV/FCFF
for DAVIDsTEA Inc.

Provide EV/IC
for DAVIDsTEA Inc.

What are the Revenue projections
for DAVIDsTEA Inc?

How accurate were the past Revenue estimates
for DAVIDsTEA Inc?

What are the Net Income projections
for DAVIDsTEA Inc?

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

What are the EPS projections
for DAVIDsTEA Inc?

How accurate were the past EPS estimates
for DAVIDsTEA Inc?

What are the EBIT projections
for DAVIDsTEA Inc?

How accurate were the past EBIT estimates
for DAVIDsTEA Inc?

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

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

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

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

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

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

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

Show all profitability ratios
for DAVIDsTEA Inc.

Provide ROE
for DAVIDsTEA Inc.

Provide ROA
for DAVIDsTEA Inc.

Provide ROIC
for DAVIDsTEA Inc.

Provide ROCE
for DAVIDsTEA Inc.

Provide Gross Margin
for DAVIDsTEA Inc.

Provide Operating Margin
for DAVIDsTEA Inc.

Provide Net Margin
for DAVIDsTEA Inc.

Provide FCF Margin
for DAVIDsTEA Inc.

Show all solvency ratios
for DAVIDsTEA Inc.

Provide D/E Ratio
for DAVIDsTEA Inc.

Provide D/A Ratio
for DAVIDsTEA Inc.

Provide Interest Coverage Ratio
for DAVIDsTEA Inc.

Provide Altman Z-Score Ratio
for DAVIDsTEA Inc.

Provide Quick Ratio
for DAVIDsTEA Inc.

Provide Current Ratio
for DAVIDsTEA Inc.

Provide Cash Ratio
for DAVIDsTEA Inc.

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

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

What is the current Free Cash Flow
of DAVIDsTEA Inc?

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

Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Revenue & Expenses Breakdown
DAVIDsTEA Inc

Balance Sheet Decomposition
DAVIDsTEA Inc

Current Assets 33.1m
Cash & Short-Term Investments 8.8m
Receivables 1.6m
Other Current Assets 22.8m
Non-Current Assets 7.1m
PP&E 7.1m
Current Liabilities 16m
Accounts Payable 8.9m
Other Current Liabilities 7.1m
Non-Current Liabilities 5.3m
Long-Term Debt 5.3m
Efficiency

Earnings Waterfall
DAVIDsTEA Inc

Revenue
59.8m CAD
Cost of Revenue
-35.3m CAD
Gross Profit
24.4m CAD
Operating Expenses
-35.1m CAD
Operating Income
-10.7m CAD
Other Expenses
-3.8m CAD
Net Income
-14.5m CAD

Free Cash Flow Analysis
DAVIDsTEA Inc

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

DAVIDsTEA's second quarter of 2024 marked a pivotal moment, with a 12.8% increase in sales driven by product innovation and an expanded tea assortment. The gross profit margin improved to an impressive 47.3%, up from 36.9% a year earlier, aided by lower shipping costs. The company reduced its net loss to $1.5 million from $4.3 million. Early indications in Q3 suggest revenue has surged over 18%. Two new store openings in Montreal are anticipated to further boost sales as the firm emphasizes enhanced in-store experiences. DAVIDsTEA is focused on maintaining this growth momentum while solidifying its financial position amid economic challenges.

What is Earnings Call?
Fundamental Scores

DTEA Profitability Score
Profitability Due Diligence

DAVIDsTEA Inc's profitability score is 22/100. The higher the profitability score, the more profitable the company is.

22/100
Profitability
Score

DAVIDsTEA Inc's profitability score is 22/100. The higher the profitability score, the more profitable the company is.

DTEA Solvency Score
Solvency Due Diligence

DAVIDsTEA Inc's solvency score is 40/100. The higher the solvency score, the more solvent the company is.

Low D/E
Short-Term Solvency
Negative Net Debt
Long-Term Solvency
40/100
Solvency
Score

DAVIDsTEA Inc's solvency score is 40/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

DTEA Price Targets Summary
DAVIDsTEA Inc

There are no price targets for DTEA.
Lowest
Price Target
Not Available
Average
Price Target
Not Available
Highest
Price Target
Not Available
View Analyst Estimates
View Analyst Estimates
Want to learn more about Wall St estimates for DTEA?

Click here to dive deeper.

Dividends

DAVIDsTEA Inc
does not pay dividends
Shareholder Yield

Current shareholder yield for DTEA 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

DAVIDsTEA Inc Logo
DAVIDsTEA Inc

Country

Canada

Industry

Retail

Market Cap

11.2m CAD

Dividend Yield

0%

Description

DAVIDsTEA, Inc. operates as a beverage company. The company is headquartered in Mont-Royal, Quebec and currently employs 182 full-time employees. The company went IPO on 2015-06-05. Its segments include Canada and the U.S. The company offers on the go craft tea beverages in its retail stores. The firm's different flavors of loose-leaf tea includes eight tea categories: white, green, oolong, black, pu'erh, mate, rooibos, and herbal tea. The tea accessories include tea mugs, travel mugs, teacup sets, teapots, tea makers, kettles, infusers, filters, frothers, tins and spoons. The company also offers tea blends and traditional single-origin teas and herbs. The firm distributes its products through various distribution channels, including digital retail, wholesale, and retail stores and operations.

Contact

QUEBEC
Mont-Royal
5430 Ferrier St
+18888730006.0
www.davidstea.com

IPO

2015-06-05

Employees

182

Officers

CEO, Chief Brand Officer & Director
Ms. Sarah Segal
President, CFO, COO & Corporate Secretary
Mr. Frank Zitella C.A., C.M.A., CPA
Head of Tea & Merchandising
Ms. Laura Wordingham
Creative Director
Mr. Guillaume Briere
Director of Legal Affairs
Ms. Nathalie Rolland
Vice President of Human Resources
Ms. Alana Lapierre
Show More
Chief Digital Officer
Mr. Damon Sloane
Show Less

See Also

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

The intrinsic value of one DTEA stock under the Base Case scenario is 2.2 CAD.

Is DTEA stock undervalued or overvalued?

Compared to the current market price of 0.415 CAD, DAVIDsTEA Inc is Undervalued by 81%.

Back to Top