investorscraft@gmail.com

Intrinsic ValueBioHarvest Sciences Inc. Common Stock (BHST)

Previous Close$4.91
Intrinsic Value
Upside potential
Previous Close
$4.91

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

BioHarvest Sciences Inc. operates in the biotechnology and plant-based health products sector, leveraging proprietary biofarming technology to cultivate bioactive compounds without traditional agriculture. The company’s core revenue model centers on the commercialization of its flagship products, including VINIA®, a red grape powder rich in polyphenols, and other nutraceuticals targeting wellness and longevity markets. By bypassing conventional farming constraints, BioHarvest achieves scalable, sustainable production with reduced environmental impact. The company positions itself as a disruptor in the functional food and dietary supplement industry, competing with both traditional agribusiness and synthetic biology firms. Its technology platform allows for consistent, high-yield production of plant-derived compounds, addressing growing consumer demand for natural, science-backed health solutions. BioHarvest’s market strategy focuses on direct-to-consumer sales and strategic partnerships to expand distribution, targeting health-conscious demographics in North America and internationally. While still in its growth phase, the company aims to establish itself as a leader in bioengineered plant-based ingredients, differentiating through innovation and sustainability.

Revenue Profitability And Efficiency

BioHarvest reported revenue of $25.2 million for the period, reflecting its early-stage commercialization efforts. The company posted a net loss of $12.9 million, with an EPS of -$0.80, indicating ongoing investment in scaling operations and R&D. Operating cash flow was negative at $6.7 million, while capital expenditures totaled $2.8 million, underscoring its growth-focused capital allocation.

Earnings Power And Capital Efficiency

The company’s negative earnings and cash flow highlight its pre-profitability stage, with resources directed toward product development and market penetration. Capital efficiency metrics are not yet favorable due to high upfront costs associated with biotech commercialization, though its asset-light biofarming model may improve margins at scale.

Balance Sheet And Financial Health

BioHarvest holds $2.4 million in cash against $13.8 million in total debt, suggesting liquidity constraints. The balance sheet reflects a growth-phase company reliant on external financing, with limited near-term flexibility. Further capital raises may be necessary to sustain operations until profitability is achieved.

Growth Trends And Dividend Policy

Revenue growth is driven by product launches and market expansion, but losses persist as the company scales. No dividends are paid, consistent with its reinvestment strategy. Future performance hinges on commercial execution and adoption of its biofarmed products.

Valuation And Market Expectations

The market likely prices BioHarvest as a high-risk, high-reward biotech play, valuing its proprietary technology over near-term financials. Investor sentiment will depend on clinical validation, partnerships, and revenue acceleration.

Strategic Advantages And Outlook

BioHarvest’s biofarming technology offers a unique edge in sustainability and scalability, aligning with global trends toward natural health solutions. Success depends on commercial traction, regulatory compliance, and securing additional funding to bridge to profitability.

Sources

Company filings (CIK: 0001723464), financial statements

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