investorscraft@gmail.com

Intrinsic ValueBeeline Holdings, Inc. (BLNE)

Previous Close$3.02
Intrinsic Value
Upside potential
Previous Close
$3.02

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

Eastside Distilling, Inc. operates in the alcoholic beverage industry, specializing in craft spirits and ready-to-drink (RTD) products. The company generates revenue through the production, distribution, and sale of premium spirits, including whiskey, vodka, and gin, as well as innovative canned cocktails. Its business model combines direct-to-consumer sales via e-commerce with wholesale distribution to retailers and bars, targeting niche markets with a focus on sustainability and artisanal quality. Eastside Distilling competes in a highly fragmented sector dominated by large multinational players, leveraging its regional brand recognition and agile production capabilities to differentiate itself. The company’s market position is bolstered by its commitment to locally sourced ingredients and small-batch craftsmanship, appealing to discerning consumers seeking premium, authentic products. However, its scale remains limited compared to industry leaders, presenting both growth opportunities and competitive challenges.

Revenue Profitability And Efficiency

Eastside Distilling reported revenue of $3.9 million for the period, reflecting its niche market focus. The company posted a net loss of $11.3 million, with diluted EPS of -$5.36, indicating significant profitability challenges. Operating cash flow was negative at $3.2 million, while capital expenditures were minimal at $71,000, suggesting constrained investment capacity amid financial pressures.

Earnings Power And Capital Efficiency

The company’s earnings power remains weak, as evidenced by its substantial net loss and negative operating cash flow. Capital efficiency is hampered by high operating costs relative to revenue, with limited reinvestment in growth initiatives. The diluted EPS of -$5.36 underscores the challenges in achieving sustainable profitability at its current scale.

Balance Sheet And Financial Health

Eastside Distilling’s balance sheet shows $391,000 in cash and equivalents against total debt of $14.2 million, highlighting liquidity constraints. The high debt burden relative to cash reserves raises concerns about financial flexibility, particularly given ongoing operating losses and negative cash flows.

Growth Trends And Dividend Policy

Growth trends appear muted, with revenue remaining modest and profitability elusive. The company does not pay dividends, reflecting its focus on preserving capital amid financial challenges. Future growth may depend on scaling distribution or product innovation, but current metrics suggest limited near-term momentum.

Valuation And Market Expectations

Market expectations for Eastside Distilling are likely tempered by its financial struggles and small market cap. The lack of profitability and high debt levels may weigh on valuation, with investors cautious about its ability to achieve sustainable growth or operational turnaround.

Strategic Advantages And Outlook

Eastside Distilling’s strategic advantages lie in its artisanal brand positioning and regional market presence. However, the outlook remains uncertain due to financial instability and competitive pressures. Success will hinge on improving operational efficiency, reducing debt, and expanding its product reach in a crowded industry.

Sources

Company filings, CIK 0001534708

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