← Back to Stock Screener← Stock Screener

ZYBERNO

Stock Report

Updated Aug 31, 2026

DIRTT ENVIRONMENTAL SOLUTIONS LTD (DRTTF)

Technology • OTC

$0.60

Professional Investment Analysis

ZYBERNO SCORE →

Is it a great business? Is it getting better?

16.0/100

POOR BUSINESS

DIRTT ENVIRONMENTAL SOLUTIONS LTD (DRTTF) scores 16/100 — concerning metrics indicating significant structural or financial risks.

📊 How is the Zyberno Score calculated? +

The Zyberno Score answers one question: "Is this a quality business worth owning?" It's a 0-100 investment grade that evaluates business fundamentals across four critical dimensions, based on principles from Warren Buffett, Benjamin Graham, Peter Lynch, and Charlie Munger.

The 4 Core Categories (25 points each):

1. PROFITABILITY (25 pts)

Metrics: ROE, ROIC, Net Margin, Operating Margin
Thresholds: ROE >20% excellent • ROIC >20% excellent • Net Margin >20% excellent • Operating Margin >25% excellent

2. FINANCIAL STRENGTH (25 pts)

Metrics: Debt-to-Equity, Current Ratio, Interest Coverage, Altman Z-Score
Thresholds: D/E <0.3 excellent • Current Ratio >2.5 excellent • Interest Coverage >10x excellent • Altman Z >3.0 safe

3. CASH FLOW QUALITY (25 pts)

Metrics: Free Cash Flow, OCF vs Net Income, FCF Margin
Thresholds: Positive & growing FCF excellent • OCF/NI >1.2x excellent (cash earnings exceed accounting)

4. GROWTH & CONSISTENCY (25 pts)

Metrics: Revenue Growth, Net Income Growth, FCF Growth, Piotroski F-Score
Thresholds: Growth via log-linear regression • Piotroski 8-9 excellent, 6-7 good

Score Interpretation:

75-100

GREAT BUSINESS

65-74

GOOD BUSINESS

50-64

AVERAGE BUSINESS

30-49

WEAK BUSINESS

0-29

POOR BUSINESS

→ View full DRTTF quality analysis & detailed breakdown

VALUATION SIGNAL

MARGIN OF SAFETY

Is this stock cheap or expensive relative to what the business has historically generated for owners?

-100.0%

Overvalued

Growth gap unavailable — insufficient data for reverse DCF calculation.

🎯 Expected Annual Return →

-61.0%

Margin of Safety convergence — your return if the market re-prices to intrinsic value (5-yr annualised)

-9.8%

Yield + growth — what the business alone earns you, even if the market never re-rates

💰 How is Margin of Safety calculated? +

Margin of Safety measures how much discount or premium you're paying relative to a stock's intrinsic value. It's Benjamin Graham's core principle: the larger the margin, the lower your downside risk.

Formula: (Intrinsic Value − Current Price) ÷ Intrinsic Value × 100%

How We Calculate Intrinsic Value (DCF Method):

Step 1: Calculate current Owner Earnings (OCF − Maintenance CapEx)

Step 2: Calculate company-specific growth rate using log-linear regression on 16 quarters of Owner Earnings

Step 3: Project 10 years forward using the calculated growth rate

Step 4: Discount each year's cash flow to present value using 10% discount rate

Step 5: Calculate terminal value using 3% perpetual growth rate

Step 6: Sum all discounted cash flows = Intrinsic Value

What The Percentages Mean:

+50% or more

EXCELLENT — Very undervalued

+25% to +50%

GOOD — Attractive discount

0% to +25%

FAIR — Reasonable value

0% to -25%

CAUTION — Slight premium

-25% or worse

POOR — Overvalued

"Price is what you pay, value is what you get." — Warren Buffett

→ View full DRTTF valuation analysis · → View full DRTTF Brina Gap analysis

📈 How is Brina Gap calculated? +

Brina Gap measures the difference between the growth a business can fundamentally sustain and the growth the market is already pricing in.

Formula: Fundamental Growth Rate − Market-Implied Growth Rate

The Two Components:

Fundamental Growth Rate = ROIC × Reinvestment Rate

What the business can sustainably grow at based on how much it reinvests and what return it earns on that capital. Grounded in historical financials.

Market-Implied Growth Rate = Reverse DCF

The growth rate the current Enterprise Value implicitly assumes. Calculated by back-solving a 10-year DCF model (10% WACC, 3% terminal growth) until the present value of projected cash flows equals EV.

What The Gap Means:

Gap > +5% Market Underestimates — potential upside

+2% to +5% Slight Underestimate

-2% to +2% Fairly Priced — market consensus matches fundamentals

-5% to -2% Slight Overestimate

Gap < -5% Market Overestimates — price embeds optimism fundamentals don't support

A positive gap (market underestimates) combined with a positive Margin of Safety is the strongest combined signal — the business is both cheap historically and forward economics are stronger than the price suggests.

Critical Financial Health Indicators

Return on Equity (Profitability):CRITICAL (-34.1%)

Debt-to-Equity (Solvency Risk):POOR (1.25x)

Operating Margin (Operational Efficiency):CRITICAL (-5.0%)

Return on Capital (Capital Efficiency):CRITICAL (-18.1%)

📊 Valuation Trilogy

Three interconnected metrics for complete valuation analysis

Click any metric for full methodology and detailed analysis

Zyberno's Verdict

DIRTT ENVIRONMENTAL SOLUTIONS LTD (DRTTF) stock report — Zyberno Score 16/100 (POOR BUSINESS), Margin of Safety -100.0%, -61% expected annual return. Full financial analysis on Zyberno.

According to Zyberno's DCF model, DIRTT ENVIRONMENTAL SOLUTIONS LTD (DRTTF) trades at $0.60 against an estimated intrinsic value per share of $0.02 — a -100.0% Margin of Safety based on Owner Earnings of $722.00K TTM, projected at -27.9% growth for 10 years with a 2.5% terminal growth rate. Zyberno's model translates this into a 5-year expected return of -61.0% annually.

Over the trailing twelve months, DRTTF generated $722.00K in Owner Earnings. Capital was deployed as follows: $1.47M invested in capital expenditures. Reinvestment rate: 57.4%. Owner Earnings have declined at 27.9% annually over the trailing five years using log-linear regression.

DIVISION I: EXECUTIVE SUMMARY

A. Market Valuation

Market Price & Capitalization (2)

Current Price:0.60

Market Cap:$117.22M

Valuation Multiples (3)

P/B Ratio:4.56x

P/S Ratio:0.68x

Peg Ratio:-999.00x

Enterprise Metrics (2)

Enterprise Value:$135.64M

Pfcf Ratio:161.31x

Price Action & Momentum (3)

12-1 Momentum:

+4.8% (29th pctile)

📈 Click to view full DRTTF Momentum analysis →

Momentum Percentile:29 / 100

% of 52-Week High:56.0%

B. Profitability Assessment

Return Metrics (5)

ROE:

-34.1%

📊 Click to view full DRTTF ROE analysis →

ROA:-9.5%

Roic:

-18.1%

📊 Click to view full DRTTF ROIC analysis →

Reinvestment Rate:57.4%

Fundamental Growth Rate (g):-10.4%

Margin Analysis (3)

Operating Margin Ttm:-5.0%

Net Margin Ttm:-5.5%

Ebitda Margin:-1.5%

TTM Performance (3)

Gross Margin Ttm:33.3%

Operating Margin Ttm:-5.0%

Net Margin Ttm:-5.5%

Yield Metrics (3)

Earnings Yield:-$9.98

Owner Earnings Yield:$0.62

Dividend Yield:0.0%

C. Log-Linear Regression Growth Trends

Earnings Surprise (SUE) (3)

Earnings Surprise (SUE):

+0.22

📊 Click to view full DRTTF Earnings Surprise analysis →

EPS Surprise vs Expected:176.2%

Latest Earnings Filed:2026-07-29

Revenue Growth (Linear) (1)

Revenue Growth Rate (Linear):-1.3%

Earnings Growth (Linear) (1)

Net Income Growth Rate (Linear):-17.5%

Cash Flow Growth (Linear) (2)

Free Cash Flow Growth Rate (Linear):-27.9%

Operating Cash Flow Growth Rate (Linear):-23.6%

Operating Growth (Linear) (1)

Operating Income Growth Rate (Linear):-24.3%

D. Financial Stability

Liquidity Ratios (3)

Current Ratio:1.23x

Quick Ratio:0.90x

Cash Ratio:0.35x

Leverage Analysis (3)

Debt To Equity Ttm:1.25x

Debt-to-Equity Ratio:1.25x

Debt To Ebitda:-999.00x

Coverage Ratios (2)

Interest Coverage Ratio:-6.88x

Times Interest Earned:-6.88

Capital Structure (4)

Working Capital:9,737,000.00

Cash And Cash Equivalents:14,826,000.00

Long Term Debt:$17.13M

Net Debt:$18.42M

DIVISION II: FINANCIAL STATEMENTS ANALYSIS

A. Income Statement Analysis

Revenue Components (2)

Revenue TTM: $171.38M

Linear Growth: -1.3%

📊 Click to view full DRTTF Revenue analysis & methodology →

Cost Of Revenue Ttm:$114.31M

Profitability Breakdown (2)

Gross profit TTM: $57.07M

Linear Growth: 8.7%

📊 Click to view full DRTTF Gross Profit analysis & methodology →

Operating income TTM: -$8.61M

Linear Growth: -24.3%

📊 Click to view full DRTTF Operating Income analysis & methodology →

Bottom Line Performance (3)

Net income TTM: -$9.40M

Linear Growth: -17.5%

📊 Click to view full DRTTF Net Income analysis & methodology →

Income Before Tax:-$8.92M

Ebitda Ttm:-2,627,000.00

Operating Expenses (5)

Operating Expenses:65,681,000.00

R And D Expense:0.00

Sga Expense:22,373,000.00

Income Tax Expense:$448.00K

Interest Expense:1,644,000.00

Expense Ratios (3)

R And D To Revenue Percentage:0.0%

Sga To Revenue Percentage:55.5%

Ebitda Margin:-1.5%

B. Balance Sheet Analysis

Asset Composition (5)

Total Assets:$87.89M

Current Assets:$52.05M

Ppe Net:13,348,000.00

Goodwill:0.00

Intangible Assets:$0.00

Liability Structure (4)

Total Liabilities:62,172,000.00

Current Liabilities:42,314,000.00

Long Term Debt:$17.13M

Short Term Debt:$16.12M

Equity & Capital (3)

Equity:$25.72M

Retained Earnings:-$183.32M

Common Stock:216,942,000.00

Working Capital Items (3)

Accounts Receivable:19,085,000.00

Inventory:13,856,000.00

Accounts Payable:16,118,000.00

Special Items (2)

Contract Liabilities:2,593,000.00

Stock Based Compensation:724,000.00

C. Cash Flow Analysis

Operating Activities (2)

Operating cash flow TTM: $2.19M

Linear Growth: -23.6%

Free cash flow TTM: $722.00K

Linear Growth: -27.9%

📊 Click to view full DRTTF Free Cash Flow analysis & methodology →

Investment Activities (2)

Investing Cash Flow:-$538.00K

Capital Expenditures Ttm:1,472,000.00

Financing Activities (3)

Financing Cash Flow:-$324.00K

Dividends Paid Ttm:0.00

Stock Repurchase:0.00

Capital Transactions (3)

Common Stock Issuance:21,356,760.00

Long Term Debt Issuance:$0.00

Long Term Debt Repayments:$321.00K

Non-Cash Items (1)

Depreciation Amortization Ttm:5,982,000.00

DIVISION III: OPERATIONAL METRICS

A. Per Share Analysis

Earnings Per Share (3)

EPS (Basic TTM):-0.06

Eps diluted TTM: -$0.06

Linear Growth: 3.5%

📊 Click to view full DRTTF EPS analysis & methodology →

Earnings Per Share Ttm:-$0.05

Revenue & Cash Per Share (3)

Sales Per Share Ttm:0.88

Operating Cash Flow Per Share:-$0.00

Fcf Per Share Ttm:0.00

Book Value & Capital (2)

Book Value Per Share:$0.13

Cash Per Share:0.08

Dividend Policy (1)

Dividend Payout Ratio:-999.00x

B. Operational Efficiency

Asset Utilization (2)

Asset Turnover Ttm:1.74x

Working Capital Turnover Ttm:17.60x

Receivables Management (2)

Receivables Turnover Ttm:8.98x

Days Sales Outstanding Ttm:40.65

Inventory Management (2)

Inventory Turnover Ttm:8.25x

Days Inventory Outstanding Ttm:44.24

Payables & Cash Cycle (2)

Days Payable Outstanding:51.47

Cash Conversion Cycle:33.42

C. Quality & Risk Metrics

Financial Quality Scores (2)

Financial Strength Score:40.00

Quality Score:25.00

Market Metrics (2)

Beta:0.00x

Volatility Category:unknown

DIVISION IV: INVESTMENT ANALYSIS

A. Value Investment Framework

Owner Earnings Analysis (3)

Owner earnings TTM: $722.00K

Linear Growth: -27.9%

📊 Click to view full DRTTF Owner Earnings analysis & methodology →

Owner Earnings Per Share:$0.00

Owner Earnings Yield:$0.62

Growth Assessment (1)

Owner Earnings Growth Rate:-$27.93

Damodaran Growth Analysis (2)

Reinvestment Rate:57.4%

Fundamental Growth Rate (g):-10.4%

Intrinsic Value Models (1)

Intrinsic Value:

$3.22M

📊 Click to view full DRTTF DCF valuation →

Margin of Safety (1)

Margin Of Safety:

-100.0%

📊 Click to view full DRTTF valuation analysis →

Return Scenarios (2)

Theoretical 5-Year Return:

-61.0%

📊 Click to view full DRTTF expected return analysis →

Forward Expected Return (Yield + Growth):

-9.8%

📊 Click to view full DRTTF expected return analysis →

Investment Assessment (1)

Buffett Assessment:Overvalued

B. Log-Linear Regression Growth Analysis

Growth Rates (Log-Linear Regression) (3)

Revenue Growth Rate (Linear):-1.3%

Net Income Growth Rate (Linear):-17.5%

Operating Income Growth Rate (Linear):-24.3%

Cash Flow Growth Rates (2)

Free Cash Flow Growth Rate (Linear):-27.9%

Operating Cash Flow Growth Rate (Linear):-23.6%

Other Growth Rates (3)

Gross Profit Growth Rate (Linear):8.7%

Book Value Growth Rate (Linear):13.7%

Owner Earnings Growth Rate:-$27.93

C. Company Profile & Context

Corporate Information (6)

Symbol:DRTTF

Company Name:DIRTT ENVIRONMENTAL SOLUTIONS LTD

Sector:Technology

Industry:Software

Exchange:OTC

Country:Unknown

Market Classification (3)

Market Cap Category:N/A

Price Category:penny

Volume Category:N/A

Share Structure (3)

Shares Outstanding:193.79M

Shares Outstanding Basic:193.79M

Shares Outstanding Diluted:197.47M

Data Processing Info (3)

Processing Version:v3.0

Last Updated:2026-08-31 17:38:17 UTC

Data Timestamp:2026-08-19T16:11:43.375754