investorscraft@gmail.com

Intrinsic ValueAurora Cannabis Inc. (ACB.TO)

Previous Close$5.51
Intrinsic Value
Upside potential
Previous Close
$5.51

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 regulated and competitive global cannabis industry, specializing in the production, distribution, and sale of medical and recreational cannabis products. The company’s diversified brand portfolio, including Aurora, San Rafael '71, and Whistler, targets both medical patients and adult-use consumers. Aurora leverages vertical integration, from cultivation to retail, to maintain quality control and cost efficiency. Its focus on premium and value segments allows it to cater to a broad customer base. The company also invests in research and product innovation, developing inhalable, edible, and topical cannabis derivatives. Despite regulatory challenges, Aurora has expanded internationally, positioning itself in key markets like Canada, Europe, and Australia. However, the cannabis sector remains volatile, with pricing pressures and oversupply issues affecting profitability. Aurora’s market position is supported by its extensive distribution network and partnerships, but it faces stiff competition from larger players and illicit market operators. The company’s ability to scale efficiently while navigating regulatory hurdles will be critical to its long-term success.

Revenue Profitability And Efficiency

Aurora Cannabis reported revenue of CAD 270.3 million for FY 2024, reflecting its position in the competitive cannabis market. The company posted a net loss of CAD 69.3 million, with diluted EPS of -CAD 1.28, indicating ongoing profitability challenges. Operating cash flow was negative at CAD -68.5 million, though capital expenditures were relatively modest at CAD -17.0 million, suggesting restrained investment amid cost optimization efforts.

Earnings Power And Capital Efficiency

Aurora’s negative earnings and cash flow highlight persistent operational inefficiencies in a capital-intensive industry. The company’s high beta of 3.415 underscores its sensitivity to market volatility, reflecting sector-wide risks. While Aurora has reduced debt and streamlined operations, achieving sustainable profitability remains uncertain given pricing pressures and regulatory constraints in global cannabis markets.

Balance Sheet And Financial Health

Aurora’s balance sheet shows CAD 113.4 million in cash and equivalents against total debt of CAD 104.8 million, indicating manageable leverage. However, negative operating cash flow raises liquidity concerns. The absence of dividends aligns with its focus on preserving capital for growth and debt management, though shareholder returns remain limited.

Growth Trends And Dividend Policy

Aurora’s growth is tempered by industry-wide challenges, including oversupply and pricing pressures. The company does not pay dividends, reinvesting available cash into operations and international expansion. Future growth hinges on regulatory easing, cost optimization, and successful penetration in emerging cannabis markets.

Valuation And Market Expectations

With a market cap of CAD 406.7 million, Aurora trades at a premium to revenue, reflecting speculative growth expectations. Investors remain cautious due to persistent losses and sector volatility, though potential regulatory reforms could provide upside.

Strategic Advantages And Outlook

Aurora’s strengths include a diversified brand portfolio and international footprint, but profitability remains elusive. The company’s outlook depends on cost discipline, regulatory developments, and its ability to capture higher-margin segments. Long-term success will require balancing expansion with financial sustainability in a turbulent industry.

Sources

Company filings, market data

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