← All 148 companies
Microcap Scorecard logo
Zedcor Inc
Security • April 2026 • Buffett / Munger framework
Watch
5
Score
5
Moat
6
Mgmt
5
Fin
5
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
5/10
Zedcor Inc operates in Security with limited structural differentiation. Competition is possible without significant barriers. The business competes on service, relationships, or price rather than structural advantage. Buffett would require a meaningful discount to intrinsic value to compensate for the absence of a durable moat.
Managementwhy
6/10
Management at Zedcor Inc shows reasonable alignment. There is credible insider ownership and a coherent strategic track record, though the history may be shorter or capital allocation choices have been mixed. Worth following but not yet deserving of the full Buffett trust premium. Monitor capital allocation decisions closely.
Financialswhy
5/10
Zedcor Inc's financials show meaningful weaknesses. This may include significant debt, inconsistent cash flow, or a history of equity raises. The Security 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
5/10
Zedcor Inc's earnings visibility is limited. The Security 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
Zedcor Inc 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
Zedcor Inc: Moat 5, Management 6, Financials 5, Predictability 5, 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+$2.00M est.
Add: depreciation & amortisation+$0.28M
Less: maintenance capex-$0.34M
Less: minority interest adj.-$0.16M
Owner earnings~$1.70M
Owner earnings per share (est. 47.4M shares)$0.036/share
Price / OE at buy price C$2.5010x
Interactive DCF — adjust assumptions
Owner earnings ($M)$1.7M
Annual growth rate8%
Discount rate9%
Stock price (CAD $)$2.50
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
Remote surveillance towers for construction and cannabis sites; recurring SaaS + hardware; growing backlog.
Primary risk
Capex required per tower deployment; competitive mobile surveillance
Buffett's lens on each pillar
Moat (5/10)
Zedcor Inc operates in Security with limited structural differentiation. Competition is possible without significant barriers. The business competes on service, relationships, or price rather than structural advantage. Buffett would require a meaningful discount to intrinsic value to compensate for ...
Management (6/10)
Management at Zedcor Inc shows reasonable alignment. There is credible insider ownership and a coherent strategic track record, though the history may be shorter or capital allocation choices have been mixed. Worth following but not yet deserving of the full Buffett trust premium. Monitor capital al...
Financials (5/10)
Zedcor Inc's financials show meaningful weaknesses. This may include significant debt, inconsistent cash flow, or a history of equity raises. The Security sector often requires capital intensity that limits true owner earnings. Buffett would discount the apparent earnings significantly and exami...
Predictability (5/10)
Zedcor Inc's earnings visibility is limited. The Security 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)
Zedcor Inc 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 fa...
Final verdict: Watch
Target buy price: C$2.50 — 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$2.50
25% MoS on base-case intrinsic value
Checklist
DividendNo
Moat5/10
Mgmt6/10
Financials5/10
Predictability5/10
Margin of safety6/10
Pillar bars
Moat
5
Mgmt
6
Fin
5
Pred
5
MoS
6