investorscraft@gmail.com

Intrinsic ValueAurora Cannabis Inc. (ACB)

Previous Close$4.87
Intrinsic Value
Upside potential
Previous Close
$4.87

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2025 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Aurora Cannabis Inc. operates in the highly competitive global cannabis industry, focusing on medical and recreational markets. The company generates revenue through the cultivation, distribution, and sale of cannabis products, including dried flower, oils, and edibles, primarily in Canada and select international markets. Aurora leverages its vertically integrated operations to control quality and costs, positioning itself as a mid-tier player with a focus on premium and medical-grade offerings. The cannabis sector remains fragmented, with regulatory hurdles and pricing pressures influencing market dynamics. Aurora’s strategy emphasizes cost optimization and selective international expansion, particularly in Europe, where medical cannabis demand is growing. However, it faces stiff competition from larger rivals like Canopy Growth and Tilray, as well as local players in emerging markets. The company’s ability to scale profitably hinges on operational efficiency and regulatory tailwinds in key jurisdictions.

Revenue Profitability And Efficiency

Aurora reported revenue of $270.3 million for FY 2024, reflecting ongoing challenges in the cannabis sector. The company posted a net loss of $69.3 million, though this represents an improvement from prior years. Operating cash flow was negative $68.5 million, while capital expenditures totaled $17.0 million, indicating continued investment in production capabilities. Cost-cutting measures have helped narrow losses, but profitability remains elusive amid pricing pressures and regulatory constraints.

Earnings Power And Capital Efficiency

Aurora’s diluted EPS of -$1.28 underscores its struggle to achieve sustainable earnings. The company’s capital efficiency is hampered by high operating costs and the capital-intensive nature of cannabis cultivation. While Aurora has reduced its cash burn, it must demonstrate improved margins and scalable revenue streams to attract long-term investors. The lack of positive free cash flow remains a critical concern for financial sustainability.

Balance Sheet And Financial Health

Aurora’s balance sheet shows $113.4 million in cash and equivalents against $104.8 million in total debt, providing limited liquidity headroom. The company’s financial health is precarious, with negative operating cash flow and reliance on external financing. Shareholder equity remains under pressure due to accumulated deficits, though debt levels are manageable relative to cash reserves.

Growth Trends And Dividend Policy

Aurora has pivoted toward cost discipline and selective growth in international medical markets, but top-line expansion has stalled. The company does not pay dividends, reflecting its focus on preserving cash for operational needs. Future growth depends on regulatory liberalization and execution in higher-margin segments, though near-term prospects remain uncertain given industry headwinds.

Valuation And Market Expectations

The market values Aurora as a speculative play, with its stock reflecting skepticism about near-term profitability. Investors appear to discount its turnaround potential, given persistent losses and sector volatility. Valuation multiples remain depressed compared to peers, signaling low confidence in Aurora’s ability to achieve sustainable margins or market leadership.

Strategic Advantages And Outlook

Aurora’s strengths include its medical cannabis expertise and international footprint, but execution risks loom large. The outlook hinges on cost containment, regulatory progress, and demand for premium products. While the company has made strides in reducing losses, it must prove it can thrive in an increasingly competitive and capital-constrained industry.

Sources

Company filings (CIK: 0001683541), Bloomberg

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2026202720282029203020312032203320342035203620372038203920402041204220432044204520462047204820492050

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