investorscraft@gmail.com

Intrinsic ValueBluMetric Environmental Inc. (BLM.V)

Previous Close$1.37
Intrinsic Value
Upside potential
Previous Close
$1.37

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

BluMetric Environmental Inc. operates as a specialized environmental consulting and engineering firm, delivering integrated solutions for complex environmental challenges across Canada and select international markets. The company generates revenue through a diversified service portfolio encompassing environmental geosciences, industrial hygiene, occupational health and safety, and specialized water treatment technologies. Its core business model involves providing high-value, solution-oriented professional services on a project basis to commercial, industrial, government, and military clients, particularly those in the mining sector requiring rigorous environmental compliance and site remediation. BluMetric distinguishes itself through its technical expertise in critical areas like water purification, deploying proprietary systems such as its reverse osmosis desalination units (SROD) and water purification units (ROWPU). This positions the firm as a niche player within the broader industrials sector, focusing on environmental stewardship and sustainable resource management. The company's market position is strengthened by its ability to offer end-to-end services, from initial consultation and permitting through to design, construction, and long-term management, creating a defensible niche against larger, less specialized competitors.

Revenue Profitability And Efficiency

For the fiscal year, BluMetric reported revenue of $34.8 million CAD, demonstrating its capacity to secure substantial project work. However, profitability was minimal, with net income of just $64,000, resulting in a diluted EPS of $0.002. Operating cash flow was also modest at $57,000, while capital expenditures of $201,000 indicate ongoing investment in its operational capabilities. These figures suggest a company operating on thin margins, where revenue scale has not yet translated into significant bottom-line performance or robust cash generation from core operations.

Earnings Power And Capital Efficiency

The company's current earnings power appears constrained, as evidenced by the near-break-even net income. The minimal positive operating cash flow, which is almost entirely absorbed by capital expenditures, points to challenges in converting top-line revenue into sustainable free cash flow. This indicates that capital is being deployed to maintain operations rather than to generate substantial returns, highlighting an area requiring improvement for enhanced shareholder value creation and financial sustainability.

Balance Sheet And Financial Health

BluMetric maintains a cash position of $3.6 million CAD against total debt of $7.6 million CAD. This debt level, relative to its market capitalization of approximately $44.6 million, suggests a leveraged but potentially manageable financial structure. The balance between liquid assets and obligations will be a key factor in funding future growth initiatives and navigating the cyclical demand inherent in its project-based business model, without imposing excessive financial risk.

Growth Trends And Dividend Policy

The company's growth trajectory is primarily driven by project wins in its core markets, with no dividend payments indicated. The absence of a dividend policy is consistent with a smaller, growth-oriented firm that likely reinvests any available capital back into the business to fund expansion, technology development, and strategic opportunities. Future growth is contingent on its ability to consistently secure larger or more profitable contracts.

Valuation And Market Expectations

With a market capitalization of approximately $44.6 million CAD, the market valuation implies a significant multiple on the company's current minimal earnings. A beta of 1.43 indicates higher volatility than the broader market, which is typical for small-cap companies in project-driven sectors. This valuation likely incorporates expectations for future contract wins, margin expansion, and the strategic value of its proprietary water treatment technologies, rather than current profitability.

Strategic Advantages And Outlook

BluMetric's strategic advantage lies in its integrated service offering and technical specialization, particularly in water treatment, which creates barriers to entry. The outlook is tied to regulatory trends favoring environmental compliance and the demand for clean water solutions, especially from mining and government clients. Success will depend on improving operational efficiency to enhance profitability from its revenue base and effectively capitalizing on its niche expertise in a competitive market.

Sources

Company Filings (SEDAR)Public Market 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