← All 148 companies
Microcap Scorecard logo
Intermap
Technology • April 2026 • Buffett / Munger framework
Watch
5
Score
6
Moat
5
Mgmt
4
Fin
4
Pred
6
MoS
"It's far better to buy a wonderful company at a fair price than a fair company at a wonderful price."
— Warren Buffett
Click any pillar label to read Buffett's full reasoning. Drag sliders to stress-test the analysis.
Moatwhy
6/10
Intermap has a narrow but real competitive advantage. There are switching costs or niche strengths in Technology that protect margins today. A well-resourced competitor could replicate the model eventually, but not cheaply or quickly. Buffett rates this as defensible — monitor whether the moat is widening or narrowing over time.
Managementwhy
5/10
Management quality at Intermap is adequate but uninspiring. Insider ownership may be limited, the capital allocation track record is mixed, or leadership is unproven in Technology. Buffett is acutely sensitive to management quality in small companies where the CEO is the company. The discount to IV must compensate for this uncertainty.
Financialswhy
4/10
Intermap's financials show meaningful weaknesses. This may include significant debt, inconsistent cash flow, or a history of equity raises. The Technology sector often requires capital intensity that limits true owner earnings. Buffett would discount the apparent earnings significantly and examine the cash flow statement rigorously.
Predictabilitywhy
4/10
Intermap's earnings visibility is limited. The Technology sector produces lumpy, project-driven, or cyclically sensitive revenue that makes multi-year forecasting difficult. Buffett deliberately avoids businesses where he cannot see the future clearly. Stress-test aggressively and do not anchor to a single earnings estimate.
Margin of safetywhy
6/10
Intermap trades at a reasonable discount to intrinsic value — not a screaming bargain, but attractive for a quality business. The margin of safety is sufficient for a patient 3-5 year investor. Buffett: 'Price is what you pay. Value is what you get.' At these levels, the investor pays a fair price for a good business rather than a dear price for an average one.
Radar chart — adjust sliders above to update
Intermap: Moat 6, Management 5, Financials 4, Predictability 4, Margin of Safety 6.
Composite: 5.0/10 • Verdict: Watch
Owner earnings bridge
Buffett's real number: Net income + D&A − Maintenance capex ± Working capital. Figures are indicative estimates from pillar scores — verify against company filings.
Estimated net income+$1.88M est.
Add: depreciation & amortisation+$0.26M
Less: maintenance capex-$0.32M
Less: minority interest adj.-$0.15M
Owner earnings~$1.60M
Owner earnings per share (est. 47.4M shares)$0.034/share
Price / OE at buy price C$0.8010x
Interactive DCF — adjust assumptions
Owner earnings ($M)$1.6M
Annual growth rate8%
Discount rate9%
Stock price (CAD $)$0.80
Intrinsic value per share
Calculating...
Bear case
Stress scenario
OE halved, 0% growth, 6x earnings
Base case
Most likely path
Current OE, 8% growth, 10x earnings
Bull case
Upside scenario
OE +50%, 15% growth, 14x earnings
Financial trend chart
Revenue (est.)Earnings (est.)
Indicative trend based on pillar scores.
Investment thesis
3D terrain mapping IP; government defense and aviation navigation contracts; data moat.
Primary risk
Government contract renewal dependency; small scale
Buffett's lens on each pillar
Moat (6/10)
Intermap has a narrow but real competitive advantage. There are switching costs or niche strengths in Technology that protect margins today. A well-resourced competitor could replicate the model eventually, but not cheaply or quickly. Buffett rates this as defensible — monitor whether the moat is wi...
Management (5/10)
Management quality at Intermap is adequate but uninspiring. Insider ownership may be limited, the capital allocation track record is mixed, or leadership is unproven in Technology. Buffett is acutely sensitive to management quality in small companies where the CEO is the company. The discount to IV ...
Financials (4/10)
Intermap's financials show meaningful weaknesses. This may include significant debt, inconsistent cash flow, or a history of equity raises. The Technology sector often requires capital intensity that limits true owner earnings. Buffett would discount the apparent earnings significantly and exami...
Predictability (4/10)
Intermap's earnings visibility is limited. The Technology sector produces lumpy, project-driven, or cyclically sensitive revenue that makes multi-year forecasting difficult. Buffett deliberately avoids businesses where he cannot see the future clearly. Stress-test aggressively and do not anchor ...
Margin of safety (6/10)
Intermap trades at a reasonable discount to intrinsic value — not a screaming bargain, but attractive for a quality business. The margin of safety is sufficient for a patient 3-5 year investor. Buffett: 'Price is what you pay. Value is what you get.' At these levels, the investor pays a fair...
Final verdict: Watch
Target buy price: C$0.80 — 25% margin of safety on base-case intrinsic value.
Overall score: 5/10.
No current dividend.
Verdict
Buffett / Munger
Watch
5/10
Composite score
Target buy price
C$0.80
25% MoS on base-case intrinsic value
Checklist
DividendNo
Moat6/10
Mgmt5/10
Financials4/10
Predictability4/10
Margin of safety6/10
Pillar bars
Moat
6
Mgmt
5
Fin
4
Pred
4
MoS
6