EN DE

Sparta Capital Ltd (SAY) Fair Value & Analysis

Industrials · CA · Market cap C$3.7M

SC Sparta Capital Ltd SAY · V
PriceC$0.0200
Fair ValueC$0.0320
Upside+60.0%
Quality62/100
Watch Sparta Capital Ltd for free, get notified when fair value or trend changes. Watch for free
Healthy Growth
Thin margins · 1.1% net margin
Negative equity (buybacks among others) · generates free cash flow
Ranks above peers (8/10)
Moderate moat 62/100
Evidence: Medium Range C$0.0280 – C$0.0380 Share as image

Fair value as of: Aug 14, 2026

From 21 valuation models · updated yesterday

A solid business, screening 60% undervalued on our models.

What matters now

  • The price is below even our cautious bear case (C$0.0280). The market is more pessimistic than our downside scenario.
  • Solid quality (62/100) at a price below fair value, the discount is the argument here, not the business quality.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

C$0.1100 C$0.0200 Fair Value C$0.0320 May 2021 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Aug 14, 2026.

How to read this chart

60‑month range C$0.0200 – C$0.1100 · fair‑value band C$0.0280 – C$0.0380 · the C$0.0200 price screens below the C$0.0320 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Aug 14, 2026.

Full chart & analysis →

Which stocks are undervalued right now? Check free Discover now →

Analysis

Sparta Capital Ltd (SAY) currently trades at C$0.0200, while our model-based Fair Value estimate is C$0.0320, implying the stock looks roughly 60.0% undervalued today. The Quality Score stands at 62/100 (solid quality), in the Industrials sector. Bull case: trading below our estimate, it may offer upside if the fundamentals hold. Bear case: a low price can be a value trap when quality is weak or the data is thin (evidence: medium), always confirm before acting.

Over the trailing twelve months, Sparta Capital Ltd generated revenue of C$12.4M at a net margin of 1.1%. Revenue declined 11.1% year over year. It earns a return on equity of 47.5%. Net debt stands at C$1.2M. Fundamentals as of Aug 14, 2026

Our scenario range runs from C$0.0280 (bear case) to C$0.0380 (bull case); at C$0.0200, the current price sits below that range. Bear and bull are the same models run on conservative and optimistic assumptions (margins, growth, valuation multiples), so a plausible valuation range, not a price target. The share trades near its 52-week high, currently above its 200-day average. For context, the median of 10 Industrials peers we cover trades at -31% fair-value upside, at 60%, SAY screens cheaper than that median.

Fair Value models

Each model estimates fair value its own way; the Fair Value above is the evidence-weighted blend. Evidence (0–100) measures how completely this model’s inputs are available: well-fed models carry more weight in the blend. The spread across models is intentional, each one stresses a different value driver; dividend models, for instance, come out structurally low when payout is small.

Model Bear Bear = the cautious scenario: the same model computed with conservative anchors (lower growth, margins and valuation multiples). Together with Bull it frames a plausible valuation range, not a price target.BaseBull Bull = the optimistic scenario: the same model computed with favourable anchors (higher growth, margins and valuation multiples). Together with Bear it frames a plausible valuation range, not a price target. Evidence
Highest evidence
Growth DCF C$0.1000 C$0.1600 C$0.2400 80
Rev-Margin DCF C$0.0800 C$0.1300 C$0.2000 74
ROIC Compounder C$0.0500 C$0.0500 C$0.0500 72
All 21 models by family
DCF Models
FCF DCF C$0.1100 C$0.1700 C$0.2900 38
Owner Earnings C$0.0500 C$0.0900 C$0.1400 31
5Y Revenue Exit C$0.0800 C$0.1300 C$0.2000 39
5Y EBITDA Exit C$0.1000 C$0.1700 C$0.2600 41
5Y P/E Exit C$0.0600 C$0.0900 C$0.1200 38
10Y Revenue Exit C$0.0900 C$0.1400 C$0.2100 36
10Y EBITDA Exit C$0.1000 C$0.1600 C$0.2500 37
10Y P/E Exit C$0.0800 C$0.1100 C$0.1500 35
Earnings-Based
Graham-Dodd C$0.0100 C$0.0700 C$0.0900 54
Lynch FV C$0.0200 C$0.0300 C$0.0300 50
PEG = 1.0 C$0.0200 C$0.0300 C$0.0300 46
EPV C$0.0500 C$0.0500 C$0.0500 59
Multiples
P/E Multiple C$0.0300 C$0.0400 C$0.0500 63
P/S Multiple C$0.0200 C$0.0300 C$0.0400 58
EV/EBIT C$0.0900 C$0.1200 C$0.1500 53
EV/EBITDA C$0.1000 C$0.1300 C$0.1600 54
EV/Revenue C$0.0700 C$0.1000 C$0.1200 43
Growth DCF
Growth DCF C$0.1000 C$0.1600 C$0.2400 80
Rev-Margin DCF C$0.0800 C$0.1300 C$0.2000 74
Economic Profit
ROIC Compounder C$0.0500 C$0.0500 C$0.0500 72
Growth Earnings
Growth-Adj P/E C$0.0300 C$0.0400 C$0.0500 68

Widest divergence: DCF Models (C$0.1300) versus Earnings-Based (C$0.0300). Highest evidence: Growth DCF (80).

Notify me when SAY reaches fair value

Free. You confirm by email (double opt-in) and can unsubscribe anytime in one click.

Key figures & financial health

Revenue (TTM) C$12.4M
Revenue growth (YoY) -11.1%
Net margin 1.1%
Return on equity 47.5%
Free cash flow C$2.4M FY2025
Operating margin 17.2%
More key figures
Net debt C$1.2M FY2024

Figures from reported company fundamentals · as of Aug 14, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 62/100

Of which business quality 62 · Market factors (momentum, volatility) 56

Profitability 70
Margins and returns on capital today
Quality Growth 60
Are margins and returns improving?
Cashflow 87
Earnings quality: real cash, not paper profit
Fin. Strength 51
Balance sheet, leverage, solvency risk
Investment 50
Disciplined investing over empire-building
Low Volatility 100
Calm price path (market factor)
Momentum 40
Price trend over the last 3–12 months (market factor)
52W Momentum 33
Distance to the 52-week high (market factor)
Net Issuance 43
Buybacks instead of dilution

Non-valuation factor families (profitability, growth, cashflow, financial strength, momentum …), each academically grounded. Valuation itself sits in the Fair Value and is deliberately excluded here to avoid double-counting.

About the company

Sparta Capital Ltd. engages in environmental, energy, and health technologies businesses in Canada. It operates through Electronics Recycling and Safety Products Transactions segments. It engages in electronics recycling and reselling and product development in health care. The company was incorporated in 1988 and is headquartered in Toronto, Canada.

Company description, as reported by the company or data provider.

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Sparta Capital Ltd reported revenue of C$12.5M in FY2025 versus C$5.2M in FY2021, a compound +24.6%/yr. Reported net income was C$431K in FY2025.

Growth Quality 95/100
Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Latest Revenue (FY 2025)
C$12.5M
Latest YoY
+61.1%
Avg. growth/yr (3Y) Measures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump.
+28.0%
Avg. growth/yr (5Y) Measures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump.
+18.9%
Avg. growth/yr (8Y) Measures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump.
+7.6%
Revenue +24.6%/yr
FY21 C$5.2M
FY22 C$6.0M
FY23 C$8.4M
FY24 C$7.8M
FY25 C$12.5M
Net income
FY21 −C$609K
FY22 −C$970K
FY23 −C$413K
FY24 −C$890K
FY25 C$431K

Watch SAY: get an alert when its fair value changes →

Share or link this analysis
For bloggers & editors: embed code + live data

For bloggers, editors and developers: paste this into your site or blog (a “Custom HTML” block in WordPress), it shows the current fair value and links back here. Free, plain HTML, and welcome. Full data streams (CSV/JSON) at /developers.

Cite: Fair Value Calculator (2026). "Sparta Capital Ltd Fair Value". https://www.fairvalue-calculator.com/stock/SAY

Peer Group

Pollution & Treatment Controls · 91 stocks

How this stock ranks against its industry: the green marker is this stock, the band is the typical 25–75% peer range, and the tick is the median.

Quality Score 62 · Top 25%
Fair Value upside +50% · Top 25%
Return on equity (TTM) 48% · Top 25%
Return on assets 21% · Top 25%
Net margin (TTM) 1% · Below median
Operating margin (TTM) 17% · Top 25%
Revenue growth -11% · Bottom 25%

Valuation Multiples vs Pollution & Treatment Controls median · lower = cheaper

P/S (TTM) 0.22× · Cheaper than 75% of peers
P/FCF 1.1× · Cheaper than median

Snowflake

Five quick dimensions, each 0 to 100: VALUE (fair-value potential), FUTURE (revenue growth), PAST (return on equity), HEALTH (low debt), DIVIDEND (yield). Green = this stock, grey = typical sector peer.

VALUE 100 · sector 0
FUTURE 0 · sector 7
PAST 100 · sector 16
HEALTH 100 · sector 95
DIVIDEND 0 · sector 37

Values & ESG

Does this company touch areas you may want to avoid? The classification is inferred from sector and industry.

None of the checked exposures detected

ESG scores are not available for this stock yet. Values and ESG data are contextual and can differ between providers.

Similar stocks

10 more Pollution & Treatment Controls stocks, each showing price versus our Fair Value estimate (as of Aug 14, 2026).

Stock Price Fair Value vs Fair Value
Veralto Corporation VLTO $97.97 $67.62 -31%
Zurn Elkay Water Solutions Corporation ZWS $51.02 $24.92 -51%
Canmax Technologies Co 300390 ¥64.05 ¥10.07 -84%
CECO Environmental Corp CECO $73.97 $15.19 -79%
Fujian Longking Co 600388 ¥18.10 ¥15.59 -14%
Munters Group MTRS kr 183.90 kr 48.58 -74%
China Conch Venture Holdings 0586 HK$8.69 HK$10.70 +23%
Mega Union Technology Inc 6944 747.00 TWD 539.58 TWD -28%
MayAir Technology (China) Co 688376 ¥71.82 ¥18.80 -74%
Jingjin Equipment Inc 603279 ¥12.75 ¥18.97 +49%

Compare Sparta Capital Ltd with another stock

Price, fair value, quality and upside side by side.

Free, no sign-up

Explore undervalued stocks

More undervalued Industrials stocks →

All undervalued stocks TechnologyFinancial ServicesHealthcareConsumer CyclicalConsumer DefensiveCommunication ServicesIndustrialsEnergyBasic MaterialsReal EstateUtilities Deeply Undervalued StocksUndervalued Blue-Chip StocksUndervalued Small-Cap StocksUndervalued Dividend Stocks

Frequently asked questions

Is Sparta Capital Ltd (SAY) overvalued or undervalued?
As of Aug 14, 2026, our model estimates a fair value of C$0.0320 versus a price of C$0.0200, about +60% (undervalued).
What is the fair value of SAY?
Our model-based fair value for Sparta Capital Ltd is C$0.0320 (as of Aug 14, 2026), built from audited fundamentals. The current price is C$0.0200.
What is the quality score of SAY?
Sparta Capital Ltd has a Quality Score of 62/100. It measures business quality (profitability, growth, cash flow, balance-sheet strength, investment discipline, share issuance). Market factors such as price momentum and volatility do not enter the number; they are shown separately in the detail view.
What is the revenue of Sparta Capital Ltd (SAY)?
Sparta Capital Ltd reported trailing-twelve-month revenue of about C$12.4M (latest available figure, as of Aug 14, 2026).
What is the net profit margin of SAY?
The net profit margin of Sparta Capital Ltd is about 1.1%, meaning it keeps roughly 1.1% of revenue as net income. Based on the latest reported figures.

How we calculate Fair Value

Each company is valued through a stack of independent intrinsic-value models (DCF variants, residual-income, multiples and more), blended into one family-balanced consensus and weighted by how much trustworthy data backs it. A separate quality layer scores the fundamentals. Every input is real reported data, nothing guessed.

14 days Pro free · no card

Track Sparta Capital Ltd and try Pro for 14 days

One email gets you 14 days of full Pro (review alerts, the 35,000+ stock screener, the diversification check) plus the monthly Top-25 report of the most undervalued quality stocks. No card, cancel anytime.

Zero risk: nothing is ever charged. After 14 days you decide whether to stay.