EN DE

Topicus.com Inc (TOI) Fair Value & Analysis

Technology · CA · Market cap C$8.6B

TC Topicus.com Inc TOI · V
PriceC$104.28
Fair ValueC$16.10
Upside-84.6%
Quality56/100
Watch Topicus.com Inc for free, get notified when fair value or trend changes. Watch for free
Healthy Growth
Thin margins · 1.9% net margin
Moderate debt · generates free cash flow
Trails peers (5/13)
Narrow moat 44/100
Evidence: Medium Range C$12.08 – C$20.13 Share as image

Fair value as of: Jul 21, 2026

From 24 valuation models · updated 20 days ago

Fair value updated Jul 21, 2026, revised from C$27.53 to C$16.10 (−41.5%) since Jun 24, 2026. Share price +13.2% over the past month.

A solid business, but screening 85% overvalued on our models.

What matters now

  • The price sits above even our optimistic bull case (C$20.13). The favourable scenario is already priced in.
  • Solid but not exceptional quality (56/100) and above fair value, neither a clear bargain nor a standout compounder.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

C$194.70 C$62.18 Fair Value C$16.10 Apr 2021 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Jul 21, 2026.

How to read this chart

60‑month range C$62.18 – C$194.70 · fair‑value band C$12.08 – C$20.13 · the C$104.28 price screens above the C$16.10 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Jul 21, 2026.

Full chart & analysis →

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

Analysis

Topicus.com Inc (TOI) currently trades at C$104.28, while our model-based Fair Value estimate is C$16.10, implying the stock looks roughly 84.6% overvalued today. The Quality Score stands at 56/100 (solid quality), in the Technology sector. Bear case: priced above our estimate, the market already discounts strong expectations. Bull case: above-average quality can justify a premium, the entry price still matters most (evidence: medium).

Over the trailing twelve months, Topicus.com Inc generated revenue of C$1.6B at a net margin of 1.9%. Revenue grew 22.5% year over year. It earns a return on equity of 7.1%. Net debt stands at C$366M. Fundamentals as of Jul 21, 2026

Our scenario range runs from C$12.08 (bear case) to C$20.13 (bull case); at C$104.28, the current price sits above 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 about 48% below its 52-week high and 26% above its 52-week low, currently below its 200-day average. For context, the median of 10 Technology peers we cover trades at -50% fair-value upside, at -85%, TOI screens richer 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 BearBaseBull Evidence
Highest evidence
Growth DCF C$70.10 C$129.29 C$241.77 80
Residual Income C$4.77 C$5.16 C$6.35 76
Rev-Margin DCF C$42.16 C$77.65 C$131.48 74
All 24 models by family
DCF Models
FCF DCF C$74.19 C$117.89 C$246.98 38
Owner Earnings C$41.69 C$92.70 C$195.84 31
5Y Revenue Exit C$42.16 C$70.28 C$125.22 39
5Y EBITDA Exit C$58.99 C$105.95 C$193.11 41
5Y P/E Exit C$26.37 C$40.72 C$57.19 38
10Y Revenue Exit C$50.47 C$92.75 C$131.34 36
10Y EBITDA Exit C$63.31 C$125.12 C$238.25 37
10Y P/E Exit C$40.61 C$62.37 C$94.83 35
Earnings-Based
Graham-Dodd C$3.41 C$23.76 C$33.35 54
Lynch FV C$7.58 C$10.82 C$14.07 50
PEG = 1.0 C$7.58 C$10.82 C$14.07 46
EPV C$24.88 C$28.85 C$32.27 59
Multiples
P/E Multiple C$7.52 C$10.02 C$12.53 63
P/S Multiple C$6.39 C$8.52 C$10.65 58
P/B Multiple C$6.39 C$8.52 C$10.65 55
EV/EBIT C$41.22 C$55.04 C$68.86 53
EV/EBITDA C$53.60 C$71.55 C$89.50 54
EV/Revenue C$27.70 C$39.68 C$51.66 43
Asset-Based
NCAV (Graham) C$2.84 C$3.81 C$5.69 50
Growth DCF
Growth DCF C$70.10 C$129.29 C$241.77 80
Rev-Margin DCF C$42.16 C$77.65 C$131.48 74
Economic Profit
Residual Income C$4.77 C$5.16 C$6.35 76
ROIC Compounder C$29.45 C$39.90 C$53.23 72
Growth Earnings
Growth-Adj P/E C$9.93 C$14.18 C$18.44 68

Widest divergence: DCF Models (C$92.70) versus Asset-Based (C$3.81). Highest evidence: Growth DCF (80).

Key figures & financial health

Revenue (TTM) C$1.6B
Revenue growth (YoY) +22.5%
Net margin 1.9%
Return on equity 7.1%
Free cash flow C$402M FY2025
P/E ratio 171.0
More key figures
Operating margin 15.6%
EPS (TTM) C$0.6000
EPS growth (YoY) -24.3%
Net debt C$366M FY2025

Figures from reported company fundamentals · as of Jul 21, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 56/100

Of which business quality 58 · Market factors (momentum, volatility) 38

Profitability 34
Margins and returns on capital today
Quality Growth 47
Are margins and returns improving?
Cashflow 98
Earnings quality: real cash, not paper profit
Fin. Strength 52
Balance sheet, leverage, solvency risk
Investment 33
Disciplined investing over empire-building
Low Volatility 69
Calm price path (market factor)
Momentum 34
Price trend over the last 3–12 months (market factor)
52W Momentum 9
Distance to the 52-week high (market factor)
Net Issuance 77
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

Topicus.com Inc. provides vertical market software and vertical market platforms in the Netherlands and internationally. It develops, installs, and customizes software solutions, as well as provides related professional services and support.

Full company description

Topicus.com Inc. provides vertical market software and vertical market platforms in the Netherlands and internationally. It develops, installs, and customizes software solutions, as well as provides related professional services and support. The company provides consumer centric platforms and common workspaces; and software solutions that provide customers with business values and allow them to operate at a level of efficiency. It serves education, healthcare, social services, local and central government, retail, financial services and accountancy, legal services, real estate, automotive, maritime, and professional associations. Topicus.com Inc. was incorporated in 2020 and is headquartered in Deventer, Netherlands.

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

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Topicus.com Inc reported revenue of C$1.6B in FY2025 versus C$743M in FY2021, a compound +20.2%/yr. Reported net income was C$41.8M in FY2025.

Growth Quality 90/100
Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Latest Revenue (FY 2025)
C$1.6B
Latest YoY
+19.9%
Avg. growth/yr (3Y)
+19.2%
Avg. growth/yr (5Y)
+25.7%
Avg. growth/yr (6Y)
+24.5%
Revenue +20.2%/yr
FY21 C$743M
FY22 C$917M
FY23 C$1.1B
FY24 C$1.3B
FY25 C$1.6B
Net income
FY21 −C$1.9B
FY22 C$52.9M
FY23 C$71.8M
FY24 C$92.0M
FY25 C$41.8M

TOI screens 85% overvalued. Compare with Microsoft Corporation →

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). "Topicus.com Inc Fair Value". https://www.fairvalue-calculator.com/stock/TOI

Recent news

External third-party headlines (Yahoo Finance, Reuters and others), not an editorial selection.

Peer Group

Software - Infrastructure · 368 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 56 · Above median
Fair Value upside −85% · Bottom 25%
Return on equity (TTM) 7% · Above median
Return on assets 7% · Top 25%
Net margin (TTM) 2% · Below median
Operating margin (TTM) 16% · Top 25%
Revenue growth 23% · Above median
Debt / equity 0.73× · Higher than 75% of peers

Valuation Multiples vs Software - Infrastructure median · lower = cheaper

P/E (TTM) 171.0× · Pricier than 75% of peers
P/B 12.95× · Pricier than 75% of peers
P/S (TTM) 3.76× · Pricier than median
P/FCF 15.3× · Pricier than median
EV/EBITDA 18.4× · Pricier 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 0 · sector 0
FUTURE 100 · sector 46
PAST 28 · sector 15
HEALTH 63 · sector 99
DIVIDEND 0 · sector 28

VALUE 0: the price sits above our fair-value range.

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 Software - Infrastructure stocks, each showing price versus our Fair Value estimate (as of Jul 21, 2026).

Stock Price Fair Value vs Fair Value
Microsoft Corporation MSFT $384.00 $274.17 -29%
Oracle Corporation ORAC C$9.08 C$2.94 -68%
Fortinet, Inc FTNT $160.78 $44.96 -72%
Synopsys, Inc 1SNPS €354.50 €93.61 -74%
Block, Inc XYZ A$114.53 A$70.69 -38%
CoreWeave, Inc CRWV $79.94 $44.89 -44%
Range Intelligent Computing Technology Group 300442 ¥71.60 ¥34.00 -53%
Oracle Financial Services Software Limited OFSS ₹11,651 ₹5,821 -50%
360 Security Technology Inc 601360 ¥9.64 ¥5.05 -48%
One97 Communications Limited PAYTM ₹1,342 ₹181.50 -86%

Compare Topicus.com Inc with another stock

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

Free, no sign-up

Explore undervalued stocks

More undervalued Technology 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 Topicus.com Inc (TOI) overvalued or undervalued?
As of Jul 21, 2026, our model estimates a fair value of C$16.10 versus a price of C$104.28, about −85% (overvalued).
What is the fair value of TOI?
Our model-based fair value for Topicus.com Inc is C$16.10 (as of Jul 21, 2026), built from audited fundamentals. The current price is C$104.28.
What is the quality score of TOI?
Topicus.com Inc has a Quality Score of 56/100. 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 Topicus.com Inc (TOI)?
Topicus.com Inc reported trailing-twelve-month revenue of about C$1.6B (latest available figure, as of Jul 21, 2026).
What is the net profit margin of TOI?
The net profit margin of Topicus.com Inc is about 1.9%, meaning it keeps roughly 1.9% 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 Topicus.com Inc 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.