investorscraft@gmail.com

Intrinsic ValueAvricore Health Inc. (AVCR.V)

Previous Close$0.07
Intrinsic Value
Upside potential
Previous Close
$0.07

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

Avricore Health Inc. operates within the healthcare technology sector, specifically focusing on point-of-care diagnostic solutions through its proprietary HealthTab platform. The company's core revenue model centers on deploying its lab-accurate testing systems within community pharmacy settings, enabling accessible health screening services. This positions Avricore at the intersection of diagnostic technology and retail healthcare, leveraging pharmacy networks to deliver preventive care services directly to consumers. The company has established strategic partnerships with major pharmacy chains, including Shoppers Drug Mart, and technology providers like Abbott, creating an integrated ecosystem for health monitoring. By embedding diagnostic capabilities within high-traffic retail environments, Avricore addresses growing demand for decentralized healthcare services while capturing value through platform utilization and data insights. Its market position is defined by first-mover advantage in Canadian pharmacy-based testing, though it operates in an increasingly competitive digital health landscape where scalability and payer adoption remain critical challenges. The company's niche focus on pharmacy channels differentiates it from traditional laboratory services and direct-to-consumer health tech providers, creating a unique value proposition in preventive care delivery.

Revenue Profitability And Efficiency

Avricore generated CAD 4.8 million in revenue for FY2024 while reporting a net loss of CAD 0.7 million. The company demonstrated positive operating cash flow of CAD 1.0 million, indicating some operational efficiency despite the bottom-line deficit. Capital expenditures were modest at CAD 0.2 million, suggesting a capital-light expansion model for its HealthTab platform deployment. The revenue base reflects early-stage commercialization of its point-of-care testing services through pharmacy partnerships.

Earnings Power And Capital Efficiency

The company's diluted EPS of -CAD 0.0067 reflects its current pre-profitability stage as it invests in platform deployment and market penetration. Positive operating cash flow generation relative to revenue suggests improving unit economics as the business scales. The capital expenditure profile indicates a technology-enabled model with relatively low incremental investment requirements for additional site deployments, potentially supporting improved returns at scale.

Balance Sheet And Financial Health

Avricore maintains a clean balance sheet with CAD 1.1 million in cash and no debt outstanding, providing operational flexibility. The cash position relative to the annual net burn rate suggests adequate near-term liquidity. The absence of leverage provides strategic optionality but may limit growth acceleration potential without additional equity financing or partnership structures to fund expansion initiatives.

Growth Trends And Dividend Policy

As an emerging growth company in the healthcare technology space, Avricore does not pay dividends, reinvesting all capital into business development. Growth trajectory will depend on successful scaling of its pharmacy testing network and expanding service adoption. The company's partnership-driven model suggests growth may be tied to strategic rollout schedules with major pharmacy chains rather than organic market penetration.

Valuation And Market Expectations

With a market capitalization of approximately CAD 7.6 million, the market appears to be valuing Avricore as an early-stage technology venture rather than an established healthcare company. The negative beta of -1.641 suggests unusual price behavior potentially disconnected from broader market movements, which may reflect low liquidity or specialized investor base. Valuation metrics likely incorporate significant growth expectations beyond current financial performance.

Strategic Advantages And Outlook

Avricore's strategic position hinges on its first-mover pharmacy partnerships and integrated technology platform. The outlook depends on executing scaled deployments and demonstrating sustainable unit economics. Key challenges include achieving critical mass in test volume, navigating healthcare reimbursement landscapes, and competing against larger diagnostic providers expanding into point-of-care markets. Success will require converting platform placements into recurring revenue streams with attractive margins.

Sources

Company filingsMarket 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