investorscraft@gmail.com

Intrinsic ValueAnaergia Inc. (ANRG.TO)

Previous Close$2.28
Intrinsic Value
Upside potential
Previous Close
$2.28

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

Anaergia Inc. operates in the waste management sector, specializing in renewable energy generation and waste-to-resource conversion. The company’s core revenue model is structured around three segments: Capital Sales, Services, and Build, Own, and Operate Projects. Its solutions include waste processing, anaerobic digestion for clean energy production, biogas upgrading, and liquid treatment for water re-use, positioning it as a key player in sustainable waste and resource recovery. Anaergia serves municipal solid waste, wastewater, and agri-food industries, leveraging proprietary technologies to differentiate itself in a competitive market. The company’s focus on circular economy principles aligns with global sustainability trends, enhancing its appeal to environmentally conscious clients and investors. Despite its niche focus, Anaergia faces challenges from larger waste management firms and fluctuating regulatory environments, which influence project timelines and profitability.

Revenue Profitability And Efficiency

Anaergia reported revenue of CAD 111.6 million for the period, reflecting its project-based business model. However, the company posted a net loss of CAD 42.9 million, with diluted EPS of -CAD 0.31, indicating ongoing profitability challenges. Operating cash flow was negative at CAD 30.2 million, exacerbated by capital expenditures of CAD 10.7 million, underscoring inefficiencies in cash generation relative to its growth investments.

Earnings Power And Capital Efficiency

The company’s negative earnings and cash flow highlight operational inefficiencies, likely tied to high upfront costs in its Build, Own, and Operate segment. Anaergia’s capital-intensive model requires significant investment in technology and infrastructure, which has yet to translate into sustainable profitability. The lack of positive earnings power raises concerns about its ability to scale without further financing.

Balance Sheet And Financial Health

Anaergia’s balance sheet shows CAD 30.2 million in cash and equivalents against total debt of CAD 71.7 million, indicating a leveraged position. The debt-to-equity ratio suggests financial strain, compounded by negative operating cash flow. While the company has sufficient liquidity for near-term obligations, its long-term solvency depends on improving profitability and securing additional funding.

Growth Trends And Dividend Policy

Anaergia’s growth is driven by increasing demand for sustainable waste solutions, but its financial performance lags behind industry peers. The company does not pay dividends, reinvesting all cash flows into operations and expansion. Future growth hinges on successful project execution and scaling its Build, Own, and Operate segment, though current trends suggest prolonged unprofitability.

Valuation And Market Expectations

With a market cap of CAD 224.2 million and a beta of 2.218, Anaergia is viewed as a high-risk, high-reward investment. The market appears to price in potential long-term growth in renewable energy, but skepticism remains due to persistent losses. Valuation metrics are challenging to interpret given the lack of earnings, leaving the stock speculative.

Strategic Advantages And Outlook

Anaergia’s strategic advantage lies in its proprietary waste-to-resource technologies and alignment with global sustainability goals. However, execution risks and capital constraints temper optimism. The outlook depends on its ability to monetize projects, reduce costs, and navigate regulatory hurdles. Success in these areas could position Anaergia as a leader in circular economy solutions, but near-term challenges persist.

Sources

Company filings, Toronto Stock Exchange

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