investorscraft@gmail.com

Intrinsic ValueRecycLiCo Battery Materials Inc. (AMY.V)

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 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

RecycLiCo Battery Materials Inc. operates within the critical minerals and battery recycling sector, focusing on developing proprietary hydrometallurgical processes to recover high-value materials from lithium-ion battery waste. The company's core revenue model is currently pre-commercial, centered on advancing its patented RecycLiCo™ technology toward commercialization through research, development, and strategic partnerships. As a development-stage company, RecycLiCo aims to position itself as a technology provider in the circular economy for batteries, targeting the growing demand for sustainable battery material supply chains. The company's strategic focus has shifted from traditional mineral exploration to specialized battery recycling innovation, reflecting the evolving needs of the electric vehicle and energy storage markets. This pivot aligns with global decarbonization trends and supply chain security concerns, positioning the company in a niche but rapidly expanding segment of the basic materials industry. RecycLiCo's market position is defined by its intellectual property portfolio and its aim to offer a closed-loop solution for battery manufacturers seeking to reduce environmental impact and secure domestic sources of critical materials like lithium, cobalt, and nickel.

Revenue Profitability And Efficiency

The company remains in a pre-revenue development stage, reporting no revenue for the fiscal period. Operating activities consumed approximately $1.8 million in cash, reflecting ongoing research and development expenditures. With a net loss of $5.47 million and negative earnings per share, the company's financial performance is characteristic of an early-stage technology developer investing heavily in intellectual property and process validation before commercial deployment.

Earnings Power And Capital Efficiency

RecycLiCo demonstrates no current earnings power as it focuses resources on technology development rather than revenue generation. Capital efficiency metrics are not applicable given the absence of revenue streams. The company's substantial cash position of $17.1 million provides runway for continued R&D activities, though the burn rate will be critical to monitor as the technology advances toward potential commercialization milestones.

Balance Sheet And Financial Health

The balance sheet shows a strong liquidity position with $17.1 million in cash and equivalents and no debt, providing significant financial flexibility. This cash reserve represents the company's primary asset, funding ongoing operations and technology development. The absence of leverage and substantial cash cushion supports the company's ability to continue its development phase without immediate financing pressures, though the lack of revenue-generating assets is notable.

Growth Trends And Dividend Policy

As a pre-revenue development company, growth is measured through technological advancement rather than financial metrics. The company maintains no dividend policy, consistent with its stage of development where all capital is reinvested into research activities. Future growth depends on successful commercialization of its recycling technology and forming strategic partnerships within the battery supply chain, with no near-term expectation of shareholder distributions.

Valuation And Market Expectations

The market capitalization of approximately $40.8 million CAD reflects investor expectations for future technology commercialization rather than current financial performance. The elevated beta of 3.48 indicates high volatility and sensitivity to market sentiment toward speculative clean technology investments. Valuation is entirely driven by potential future cash flows from the proprietary recycling process, with significant execution risk priced into the current market valuation.

Strategic Advantages And Outlook

RecycLiCo's primary strategic advantage lies in its patented hydrometallurgical process for battery material recovery, which aims to achieve higher purity outputs than conventional methods. The outlook depends on successful technology scaling, partnership development with battery manufacturers, and navigating the complex regulatory environment for battery recycling. The company faces significant competition from established recyclers and must demonstrate economic viability at commercial scale to realize its potential in the evolving circular battery economy.

Sources

Company filingsPublic financial disclosures

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

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