investorscraft@gmail.com

Intrinsic ValueEnvironmental Waste International Inc. (0UUE.L)

Previous Close£0.12
Intrinsic Value
Upside potential
Previous Close
£0.12

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2021 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Environmental Waste International Inc. operates in the industrial pollution and treatment controls sector, specializing in advanced waste treatment technologies. The company’s core revenue model is built on the development and commercialization of its patented Reverse Polymerization process, which decomposes rubber products like tires into reusable base materials such as carbon black, steel, and hydrocarbons. Its product portfolio includes systems for tire reduction, wastewater sterilization, medical waste treatment, and animal waste processing, targeting industries with stringent environmental compliance needs. The company positions itself as an innovator in sustainable waste management, addressing growing regulatory and environmental pressures. However, its market penetration remains limited, with operations concentrated in Canada and the U.S., and competition from larger waste management firms poses challenges. Despite its niche focus, the company’s proprietary technology offers differentiation, though scalability and commercialization hurdles persist.

Revenue Profitability And Efficiency

The company reported no revenue for FY 2023, reflecting ongoing challenges in commercializing its technology. Net income stood at -CAD 1.83 million, with diluted EPS of -CAD 0.0064, indicating persistent unprofitability. Operating cash flow was negative at CAD -879,417, exacerbated by capital expenditures of CAD -393,658, underscoring significant cash burn as the company invests in R&D and system deployments.

Earnings Power And Capital Efficiency

Environmental Waste International’s lack of revenue highlights its reliance on funding to sustain operations. The negative earnings and cash flows suggest limited near-term earnings power, with capital efficiency constrained by high R&D and operational costs. The company’s ability to monetize its technology remains unproven, requiring further commercialization efforts to improve capital returns.

Balance Sheet And Financial Health

The company’s financial health is strained, with CAD 56,267 in cash and equivalents against total debt of CAD 4.48 million, indicating liquidity risks. The high debt burden relative to minimal cash reserves raises concerns about solvency, particularly given the absence of revenue generation. Shareholder equity is likely under pressure due to accumulated losses.

Growth Trends And Dividend Policy

Growth prospects hinge on successful technology adoption, but the absence of revenue and persistent losses suggest stagnant progress. The company does not pay dividends, retaining all resources for operational and developmental needs. Investor returns are contingent on future commercialization breakthroughs rather than current income.

Valuation And Market Expectations

With a market capitalization near zero and no revenue, traditional valuation metrics are inapplicable. The stock’s low beta (0.041) suggests minimal correlation with broader markets, reflecting its speculative nature. Market expectations appear muted, given the company’s unproven business model and financial instability.

Strategic Advantages And Outlook

The company’s patented Reverse Polymerization technology provides a theoretical edge in waste treatment, but execution risks remain high. The outlook is uncertain, dependent on securing partnerships or funding to scale operations. Without near-term revenue traction, the path to sustainability is unclear, though regulatory tailwinds for waste innovation could present opportunities.

Sources

Company filings, London Stock Exchange data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2022202320242025202620272028202920302031203220332034203520362037203820392040204120422043204420452046

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount