investorscraft@gmail.com

Intrinsic ValueAquaBounty Technologies, Inc. (AQB)

Previous Close$1.14
Intrinsic Value
Upside potential
Previous Close
$1.14

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

AquaBounty Technologies, Inc. operates in the biotechnology and aquaculture sectors, focusing on genetically engineered seafood to address global food security challenges. The company’s core revenue model revolves around the production and sale of its proprietary AquAdvantage Salmon, the first genetically modified animal approved for human consumption. By leveraging advanced genetic engineering, AquaBounty aims to enhance growth rates and feed efficiency in salmon, positioning itself as a disruptor in sustainable aquaculture. The company targets commercial aquaculture producers and seafood distributors, emphasizing environmental benefits such as reduced carbon footprint and lower resource consumption compared to traditional farming. Despite its innovative approach, AquaBounty faces regulatory hurdles and market adoption challenges, particularly in regions with stringent GMO regulations. Its market position remains niche, with growth potential tied to broader acceptance of bioengineered food products and scalability of production facilities.

Revenue Profitability And Efficiency

AquaBounty reported no revenue for the period, reflecting its pre-commercial stage and ongoing investments in production capabilities. The net income of $149.2 million appears anomalous, likely driven by non-operating items such as accounting adjustments or one-time gains. Operating cash flow was negative at -$13.9 million, indicating significant cash burn from R&D and operational expenses, while capital expenditures of -$2.9 million suggest restrained investment in infrastructure.

Earnings Power And Capital Efficiency

The company’s diluted EPS of $38,646 is not indicative of sustainable earnings power, given the absence of revenue and reliance on non-recurring financial events. Capital efficiency remains unproven, as AquaBounty has yet to commercialize its primary product at scale. The negative operating cash flow underscores the high upfront costs associated with biotech innovation and regulatory compliance.

Balance Sheet And Financial Health

AquaBounty’s balance sheet shows limited liquidity, with cash and equivalents of $230,362 against total debt of $3.3 million, raising concerns about near-term solvency. The debt level, while modest, could strain resources given the lack of operating cash flow. Shareholders’ equity is likely bolstered by the anomalous net income, but the company’s financial health hinges on securing additional funding or achieving revenue generation.

Growth Trends And Dividend Policy

Growth prospects are speculative, contingent on regulatory approvals, market acceptance, and scalable production. No dividends are paid, aligning with the company’s focus on reinvesting limited resources into R&D and commercialization efforts. The path to profitability remains uncertain, with success dependent on overcoming adoption barriers and achieving cost-effective production.

Valuation And Market Expectations

Market valuation likely reflects optimism around AquaBounty’s disruptive potential rather than current financial performance. The absence of revenue and reliance on non-operating income make traditional valuation metrics inapplicable. Investors appear to price in long-term growth from bioengineered seafood, though risks related to regulation and execution persist.

Strategic Advantages And Outlook

AquaBounty’s key advantage lies in its first-mover status in genetically modified aquaculture, supported by proprietary technology and regulatory milestones. However, the outlook is highly uncertain, with success dependent on overcoming consumer skepticism, scaling production, and navigating complex global GMO policies. Near-term challenges include cash burn and the need for additional capital to sustain operations until commercialization.

Sources

Company filings (CIK: 0001603978), FY 2024 preliminary data

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