Topicus.com Inc
XTSX:TOI

Watchlist Manager
Topicus.com Inc Logo
Topicus.com Inc
XTSX:TOI
Watchlist
Price: 154.59 CAD -1.54% Market Closed
Market Cap: 12.8B CAD

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:

TOI Intrinsic Value
97.27 CAD
Overvaluation 37%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation History
Topicus.com Inc

TOI
Valuation History
HIDDEN
Show
Valuation History Unavailable

Historical valuation for TOI cannot be conducted due to limitations such as insufficient data or other constraints.

Valuation In Progress...
Valuation In Progress...
0%

Fundamental Analysis

Topicus.com Inc
XTSX:TOI
CA
Technology
Market Cap
12.8B CAD
IPO
Feb 1, 2021
CA
Technology
Market Cap
12.8B CAD
IPO
Feb 1, 2021
Price
CA$false
EPS
€false
Company Overview
Loading...
Business Segments
Loading...
Management
Loading...
Contacts
Loading...
Bear Theses

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.

Bull Theses

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.

Show More Less
How do you feel about TOI?
Bearish
Neutral
Bullish
AI Assistant
AI Assistant
Ask me anything about Topicus.com Inc
Financials
Annual
Quarterly
TTM

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
Efficiency

Free Cash Flow Analysis
Topicus.com Inc

Last Value
3-Years Average
FCF Margin
Conversion Rate

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
Fundamental Scores

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.

Exceptional 3-Year Average ROE
Positive Gross Profit
Positive Free Cash Flow
ROE is Increasing
68/100
Profitability
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.

High Altman Z-Score
Long-Term Solvency
Positive Net Debt
Average D/E
56/100
Solvency
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

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

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.

Lowest
Price Target
157.56 CAD
2% Upside
Average
Price Target
159.12 CAD
3% Upside
Highest
Price Target
163.8 CAD
6% Upside
View Analyst Estimates
View Analyst Estimates

Dividends

Dividend Yield
Lowest
Average
Highest
Dividend Per Share
N/A
Growth 3Y
Growth 5Y
Growth 10Y
Dividend Safety Score
Very
Unsafe
Unsafe
Safe
Very
Safe
0
25
50
75
100
Shareholder Yield

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?

Shareholder Yield
Dividend Yield
Lowest
Average
Highest
Buyback Yield
Lowest
Average
Highest
Debt Paydown Yield
Lowest
Average
Highest
What is the Intrinsic Value of one TOI stock?

The intrinsic value of one TOI stock under the Base Case scenario is 97.27 CAD.

Is TOI stock undervalued or overvalued?

Compared to the current market price of 154.59 CAD, Topicus.com Inc is Overvalued by 37%.

Back to Top