investorscraft@gmail.com

Intrinsic ValueWildpack Beverage Inc. (CANS.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 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Wildpack Beverage Inc. operates as a specialized beverage co-packing and packaging services provider within the industrial sector, focusing exclusively on aluminum can solutions. The company generates revenue through a comprehensive suite of services including can filling, sleeving, labelling, and packaging for beverage brands seeking manufacturing outsourcing. Its business model centers on providing turnkey production capabilities, allowing clients to scale operations without capital investment in canning infrastructure. Wildpack serves emerging and established beverage companies across various categories, positioning itself as a flexible manufacturing partner in the competitive contract packaging landscape. The company differentiates through integrated services that span from sourcing aluminum cans and packaging materials to warehousing and logistics support. This end-to-end approach targets beverage brands requiring agile, asset-light production solutions in a market increasingly favoring sustainable aluminum packaging over plastic alternatives. Wildpack's operational focus on the North American market places it within a specialized niche of the broader industrial services sector, competing against both large-scale co-packers and smaller regional operators.

Revenue Profitability And Efficiency

Wildpack generated CAD 55.3 million in revenue for the period, demonstrating significant commercial activity despite substantial operational challenges. The company reported a net loss of CAD 51.7 million, indicating severe profitability pressures within its current cost structure. Negative operating cash flow of CAD 9.3 million suggests ongoing cash consumption from core operations, while minimal capital expenditures of CAD 208,000 reflect constrained investment capacity. These metrics collectively point to efficiency challenges in converting revenue to sustainable profitability.

Earnings Power And Capital Efficiency

The company's diluted EPS of -CAD 0.52 underscores significant earnings weakness relative to its shareholder base. The substantial net loss relative to revenue indicates poor capital efficiency and operational leverage. With negative cash flow from operations exceeding CAD 9 million, the business demonstrates limited ability to generate internal funding for growth or debt service, highlighting fundamental challenges in its earnings power model under current market conditions.

Balance Sheet And Financial Health

Wildpack maintains a constrained liquidity position with CAD 254,000 in cash against substantial total debt of CAD 95.2 million, creating a highly leveraged financial structure. The minimal cash balance relative to operational scale and debt obligations indicates significant financial stress. This debt-heavy balance sheet, combined with negative cash flow generation, presents substantial going concern considerations that require careful monitoring for debt covenant compliance and refinancing prospects.

Growth Trends And Dividend Policy

The company maintains a zero dividend policy, consistent with its developmental stage and negative earnings profile. Current financial trends indicate contraction rather than growth, with significant losses overshadowing revenue generation. The absence of dividend distributions reflects management's focus on preserving capital for operational stabilization rather than shareholder returns, given the substantial financial challenges evident in the current operational framework.

Valuation And Market Expectations

With a market capitalization of approximately CAD 466,000, the market appears to assign minimal value to the enterprise relative to its revenue base, reflecting deep skepticism about recovery prospects. The negative beta of -0.157 suggests atypical price movement relative to broader market trends, potentially indicating specialized risk factors or limited trading liquidity. This valuation level implies significant investor concerns regarding the company's ability to achieve financial sustainability.

Strategic Advantages And Outlook

Wildpack's integrated canning services represent a specialized capability within the beverage packaging ecosystem, though execution challenges have overshadowed this positioning. The outlook remains highly uncertain given the substantial financial losses and leveraged balance sheet. Strategic success would require dramatic operational turnaround, potentially through restructuring, debt resolution, or strategic partnership, to capitalize on the underlying service platform in a packaging market favoring aluminum sustainability trends.

Sources

Company filingsTSXV disclosures

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