investorscraft@gmail.com

Intrinsic ValueAvicanna Inc. (AVCN.TO)

Previous Close$0.21
Intrinsic Value
Upside potential
Previous Close
$0.21

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

Avicanna Inc. is a commercial-stage biopharmaceutical company specializing in cannabinoid-based medical and wellness products. Operating in the specialty drug manufacturing sector, the company leverages its scientific platform to develop and commercialize over twenty products across four key segments: pharmaceutical, medical, wellness, and hemp-derived bulk formulations. Its flagship brands—RHO Phyto, Pura H&W, Pura Earth, and Aureus—cater to diverse consumer and medical needs, from dermatological treatments to chronic pain management. Avicanna collaborates with Canadian academic institutions, enhancing its R&D credibility and clinical validation. The company’s focus on evidence-based cannabinoid therapies positions it in a niche yet rapidly evolving market, competing with both pharmaceutical giants and wellness-focused CBD brands. Its strategic partnerships, such as the collaboration with Dr. Christine Allen’s Research Group for COVID-19-related lung inflammation treatments, underscore its innovative approach. Despite operating in a highly regulated and competitive space, Avicanna’s diversified product portfolio and research-driven model provide a distinct market edge.

Revenue Profitability And Efficiency

Avicanna reported revenue of CAD 25.5 million for the period, reflecting its commercial-stage operations. However, the company posted a net loss of CAD 3.6 million, with diluted EPS of -CAD 0.0362, indicating ongoing challenges in achieving profitability. Operating cash flow was negative at CAD 2.5 million, though capital expenditures were modest at CAD 0.4 million, suggesting disciplined spending. The revenue-to-cash conversion ratio highlights inefficiencies in scaling operations.

Earnings Power And Capital Efficiency

The company’s negative earnings and operating cash flow underscore its early-stage commercial challenges. With a market cap of CAD 29.6 million, Avicanna’s capital efficiency metrics remain weak, as evidenced by its inability to generate positive returns. The low beta of 0.24 suggests minimal correlation with broader market movements, reflecting its niche positioning and speculative investor base.

Balance Sheet And Financial Health

Avicanna’s balance sheet shows limited liquidity, with CAD 0.45 million in cash and equivalents against CAD 0.11 million in total debt. The negligible debt load reduces financial risk, but the constrained cash position raises concerns about near-term sustainability. The absence of dividend payouts aligns with its growth-focused reinvestment strategy, though further capital raises may be necessary to fund operations.

Growth Trends And Dividend Policy

Revenue growth potential hinges on expanding its product lines and securing regulatory approvals for pharmaceutical applications. The company does not pay dividends, prioritizing R&D and commercialization efforts. Its pipeline, including treatments for epidermolysis bullosa and COVID-19-related inflammation, could drive future growth if successfully developed and marketed.

Valuation And Market Expectations

With a market cap of CAD 29.6 million, Avicanna trades at a revenue multiple of approximately 1.2x, reflecting modest investor expectations. The low beta indicates limited market sensitivity, while the lack of profitability weighs on valuation. Investors likely price in high risk associated with its clinical and regulatory milestones.

Strategic Advantages And Outlook

Avicanna’s strengths lie in its diversified cannabinoid portfolio and academic collaborations, which bolster its scientific credibility. However, regulatory hurdles and cash burn pose significant risks. The outlook depends on its ability to monetize its pipeline, secure partnerships, and navigate the volatile cannabis market. Success in clinical trials or strategic alliances could re-rate the stock.

Sources

Company filings, TSX 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