investorscraft@gmail.com

Intrinsic ValueThe Limestone Boat Company Limited (BOAT.V)

Previous Close$0.01
Intrinsic Value
Upside potential
Previous Close
$0.01

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2023 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

The Limestone Boat Company Limited operates within the recreational and commercial powerboat manufacturing sector, a niche segment of the consumer cyclical industry. Headquartered in Collingwood, Canada, the company's core revenue model centers on the design, manufacturing, and distribution of boats under its portfolio of brands, including Limestone, Boca Bay, and Aquasport. This positions the firm as a specialized manufacturer catering to both individual consumers seeking recreational vessels and commercial clients requiring durable watercraft. The company's market position is inherently tied to discretionary consumer spending and economic cycles, making it susceptible to broader macroeconomic fluctuations. Operating in a competitive landscape with established players, its strategy relies on brand differentiation, product quality, and targeted distribution to capture market share within the North American marine industry. The focus on multiple brands allows for a diversified product offering aimed at various customer segments and price points within the powerboat market.

Revenue Profitability And Efficiency

For FY 2023, the company generated revenue of CAD 9.78 million. However, it reported a significant net loss of CAD 14.05 million, resulting in a diluted EPS of -CAD 0.12. Operational efficiency was challenged, as evidenced by negative operating cash flow of CAD 7.10 million, indicating that core business activities consumed more cash than they generated during the period.

Earnings Power And Capital Efficiency

The company's earnings power was substantially negative, with the net loss far exceeding its revenue base. Capital expenditures were minimal at CAD -17 thousand, suggesting limited investment in new productive assets. The combination of heavy operating losses and negative cash flow from operations highlights significant challenges in achieving capital efficiency and sustainable earnings.

Balance Sheet And Financial Health

The balance sheet reflects a strained financial position, with cash and equivalents of only CAD 17 thousand against total debt of CAD 15.17 million. This minimal cash cushion relative to substantial debt obligations indicates severe liquidity constraints and raises significant concerns about the company's immediate financial health and ability to meet its liabilities.

Growth Trends And Dividend Policy

The financial results for the period do not indicate positive growth trends, with profitability deeply negative. The company does not pay a dividend, which is consistent with its current stage of development and focus on navigating its financial challenges rather than returning capital to shareholders.

Valuation And Market Expectations

With a market capitalization of approximately CAD 0.60 million, the market valuation is minimal. The company's beta of 1.82 suggests its stock is highly volatile relative to the broader market, reflecting investor perception of significant risk and uncertainty regarding its future prospects and ability to achieve profitability.

Strategic Advantages And Outlook

The company's strategic advantages may lie in its branded portfolio and manufacturing expertise within the powerboat niche. However, the outlook is clouded by severe financial distress, negative cash flow, and a high debt burden. The primary strategic challenge is to restructure its finances and achieve operational profitability to ensure long-term viability in a competitive and cyclical industry.

Sources

Company FilingsTSXV

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2024202520262027202820292030203120322033203420352036203720382039204020412042204320442045204620472048

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