
Topicus.com Inc
XTSX:TOI

Intrinsic Value
The intrinsic value of one
TOI
stock under the Base Case scenario is
97.27
CAD.
Compared to the current market price of 154.59 CAD,
Topicus.com Inc
is
Overvalued by 37%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Topicus.com Inc
Fundamental Analysis

Topicus.com’s substantial reliance on Constellation Software’s capital and operational expertise could hinder its ability to execute on acquisitions independently, exposing the firm to coordination risks and potential changes in its parent’s strategic priorities.
Topicus.com’s proven acquisition strategy, modeled on Constellation Software’s successful playbook, positions the firm to scale quickly by adding complementary vertical market applications and leveraging a disciplined capital allocation framework.

Revenue & Expenses Breakdown
Topicus.com Inc
Balance Sheet Decomposition
Topicus.com Inc
Current Assets | 454.4m |
Cash & Short-Term Investments | 206.2m |
Receivables | 202.4m |
Other Current Assets | 45.8m |
Non-Current Assets | 1.1B |
Long-Term Investments | 2.5m |
PP&E | 98.9m |
Intangibles | 950.7m |
Other Non-Current Assets | 29.3m |
Free Cash Flow Analysis
Topicus.com Inc
EUR | |
Free Cash Flow | EUR |
Earnings Waterfall
Topicus.com Inc
Revenue
|
1.3B
EUR
|
Cost of Revenue
|
-116.9m
EUR
|
Gross Profit
|
1.2B
EUR
|
Operating Expenses
|
-971.6m
EUR
|
Operating Income
|
206.3m
EUR
|
Other Expenses
|
-114.3m
EUR
|
Net Income
|
92m
EUR
|
TOI Profitability Score
Profitability Due Diligence
Topicus.com Inc's profitability score is 68/100. The higher the profitability score, the more profitable the company is.

Score
Topicus.com Inc's profitability score is 68/100. The higher the profitability score, the more profitable the company is.
TOI Solvency Score
Solvency Due Diligence
Topicus.com Inc's solvency score is 56/100. The higher the solvency score, the more solvent the company is.

Score
Topicus.com Inc's solvency score is 56/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
TOI Price Targets Summary
Topicus.com Inc
According to Wall Street analysts, the average 1-year price target for
TOI
is 159.12 CAD
with a low forecast of 157.56 CAD and a high forecast of 163.8 CAD.
Dividends
Current shareholder yield for TOI 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
TOI
stock under the Base Case scenario is
97.27
CAD.
Compared to the current market price of 154.59 CAD,
Topicus.com Inc
is
Overvalued by 37%.