investorscraft@gmail.com

Intrinsic ValueBurcon NutraScience Corporation (BU.TO)

Previous Close$1.94
Intrinsic Value
Upside potential
Previous Close
$1.94

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2025 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Burcon NutraScience Corporation operates in the plant-based protein sector, specializing in the development of high-quality, functional ingredients for the food and beverage industries. The company’s product portfolio includes Peazazz and Peazac pea proteins, Puratein and Supertein canola proteins, and CLARISOY soy protein, catering to diverse applications such as dairy alternatives, meat substitutes, and nutritional beverages. Burcon’s proprietary technologies enable it to produce proteins with superior taste, texture, and functionality, positioning it as a key player in the rapidly growing plant-based food market. The company targets health-conscious consumers and manufacturers seeking clean-label, non-GMO, and allergen-free ingredients, aligning with global trends toward sustainable and plant-based nutrition. Despite its innovative offerings, Burcon faces intense competition from larger, established players in the plant-protein space, requiring continued R&D investment and strategic partnerships to scale production and distribution. Its niche focus on premium protein isolates differentiates it from commodity protein producers, but commercialization challenges and capital constraints remain hurdles to broader market penetration.

Revenue Profitability And Efficiency

Burcon reported modest revenue of CAD 184,359 for FY 2024, reflecting its early-stage commercialization efforts. The company’s net loss widened to CAD -7.45 million, with an operating cash flow deficit of CAD -5.78 million, underscoring its pre-revenue phase and heavy R&D expenditure. Capital expenditures were minimal at CAD -127,114, indicating limited investment in production scalability during the period.

Earnings Power And Capital Efficiency

The company’s diluted EPS of CAD -0.0613 highlights its current lack of earnings power, as it prioritizes product development over profitability. Negative operating cash flow and high R&D costs suggest capital efficiency remains a challenge, with significant investment required to transition from development to commercial-scale operations.

Balance Sheet And Financial Health

Burcon’s financial health is strained, with CAD 4.20 million in cash and equivalents against CAD 6.67 million in total debt. The limited cash reserves and persistent operating losses raise liquidity concerns, necessitating additional financing or strategic partnerships to sustain operations and fund growth initiatives.

Growth Trends And Dividend Policy

Burcon operates in a high-growth sector, but its revenue trajectory remains uncertain due to its nascent commercialization stage. The company does not pay dividends, reinvesting all resources into R&D and market expansion. Success hinges on scaling production, securing large-scale customers, and navigating competitive pressures in the plant-protein industry.

Valuation And Market Expectations

With a market cap of CAD 26.64 million and a beta of 2.832, Burcon is viewed as a high-risk, high-reward speculative investment. The market appears to price in potential long-term growth from plant-based food trends, but skepticism persists due to its unproven commercial viability and cash burn.

Strategic Advantages And Outlook

Burcon’s proprietary protein technologies and focus on premium, functional ingredients provide a competitive edge in the plant-based food sector. However, the outlook remains cautious, as the company must secure sustainable revenue streams, manage debt, and demonstrate scalability. Strategic partnerships or acquisitions could accelerate its path to profitability, but execution risks are significant.

Sources

Company filings, Toronto Stock Exchange disclosures

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2026202720282029203020312032203320342035203620372038203920402041204220432044204520462047204820492050

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