investorscraft@gmail.com

Intrinsic ValueCanadaBis Capital Inc. (CANB.V)

Previous Close$0.03
Intrinsic Value
Upside potential
Previous Close
$0.03

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

CanadaBis Capital Inc. operates as a vertically integrated cannabis company within Canada's regulated market, maintaining three distinct revenue streams. The company cultivates and wholesales cannabis products to provincial boards, operates its own retail stores for direct consumer sales, and provides specialized extraction services to other licensed producers through its tolling segment. This diversified approach allows CanadaBis to capture value across multiple stages of the cannabis supply chain while mitigating sector-specific volatility through service-based revenue. Positioned in the competitive mid-market segment, the company leverages its Alberta-based operations to serve both business-to-business and direct-to-consumer markets. CanadaBis distinguishes itself through its extraction capabilities, which serve as a higher-margin specialty service within the industry. The company's integrated model provides natural hedging against wholesale price fluctuations while maintaining control over product quality and brand presentation through its retail footprint. Operating in the challenging Canadian cannabis landscape, CanadaBis maintains a regional focus that allows for operational efficiency and targeted market penetration.

Revenue Profitability And Efficiency

CanadaBis generated CAD 17.95 million in revenue for FY2024 while achieving net income of CAD 0.60 million, demonstrating an ability to maintain profitability in a challenging market. The company's operating cash flow was negative CAD 0.26 million, though this was partially offset by disciplined capital expenditure management. The positive net income margin of approximately 3.3% indicates effective cost control relative to industry peers facing margin compression.

Earnings Power And Capital Efficiency

The company reported diluted EPS of CAD 0.0043, reflecting modest earnings power relative to its share count. The negative operating cash flow position suggests working capital challenges or timing differences in cash conversion. Capital expenditures of CAD 0.34 million indicate a conservative investment approach, focusing on maintaining existing operations rather than aggressive expansion in the current market environment.

Balance Sheet And Financial Health

CanadaBis maintains CAD 1.68 million in cash against total debt of CAD 6.44 million, creating a leveraged financial position that requires careful management. The debt-to-equity ratio appears elevated, though common in capital-intensive cannabis operations. The company's ability to service this debt will depend on maintaining consistent profitability and improving cash flow generation in future periods.

Growth Trends And Dividend Policy

With no dividend distribution policy, CanadaBis retains all earnings for operational needs and potential growth initiatives. The company's modest market capitalization of CAD 5.53 million reflects the challenging growth environment in the Canadian cannabis sector. Future expansion will likely depend on organic growth within existing segments rather than significant new market entry given current industry headwinds.

Valuation And Market Expectations

Trading on the TSXV with a beta of 0.19, the stock demonstrates lower volatility than the broader cannabis sector, suggesting investor perception of reduced risk relative to peers. The market capitalization implies a price-to-sales multiple below 0.5, reflecting conservative growth expectations and sector-wide valuation pressures affecting smaller cannabis operators.

Strategic Advantages And Outlook

CanadaBis's primary strategic advantage lies in its vertical integration and specialized extraction services, which provide revenue diversification. The outlook remains cautious given sector-wide challenges, though the company's profitability demonstrates operational resilience. Success will depend on maintaining cost discipline and leveraging its tolling services as industry consolidation creates opportunities for specialized operators.

Sources

Company financial statementsTSXV filings

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