investorscraft@gmail.com

Intrinsic ValueClear Blue Technologies International Inc. (CBLU.V)

Previous Close$0.07
Intrinsic Value
Upside potential
Previous Close
$0.07

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

Clear Blue Technologies International Inc. operates as a specialized smart off-grid company within the renewable energy sector, focusing on developing and selling sophisticated solar and hybrid power management systems. The company's core revenue model combines product sales of its proprietary power solutions with ongoing service contracts for remote monitoring and management. Its product portfolio is strategically segmented into Illumient smart lighting, Nano-Grid, and Pico-Grid systems, catering to diverse applications including municipal street lighting, telecommunications infrastructure, security systems, and IoT devices. Clear Blue positions itself at the intersection of solar energy and digital management, offering integrated systems that provide reliable power in remote or unreliable grid environments. The company's international footprint spans North America, the Middle East, and Africa, targeting markets where grid connectivity is limited or unstable. Its collaboration with Facebook on rural telecom field studies demonstrates its focus on telecommunications infrastructure, a key growth vertical. This niche positioning allows Clear Blue to address specific customer pain points around energy reliability and operational efficiency in off-grid and weak-grid applications.

Revenue Profitability And Efficiency

For FY 2024, Clear Blue reported revenue of CAD 2.76 million, indicating its current scale as a development-stage company. The company recorded a significant net loss of CAD 11.03 million and negative diluted EPS of CAD 0.53, reflecting substantial investments in growth and operations. However, it generated positive operating cash flow of CAD 0.36 million, suggesting some operational efficiency in its core business activities despite the overall negative profitability. Capital expenditures were minimal at CAD 1,859, indicating a capital-light business model focused on technology development rather than heavy infrastructure investment.

Earnings Power And Capital Efficiency

The company's current earnings power remains constrained by its development phase, with substantial losses reflecting investments in market expansion and technology development. The negative EPS of CAD 0.53 indicates significant capital consumption relative to the current revenue base. The modest positive operating cash flow provides some evidence of underlying business model viability, though substantial improvement in capital efficiency will be required to achieve sustainable profitability. The company's ability to scale its revenue base while controlling costs will be critical to improving its earnings power metrics.

Balance Sheet And Financial Health

Clear Blue maintains a relatively constrained financial position with CAD 0.34 million in cash and equivalents against total debt of CAD 6.69 million. This debt-to-cash ratio indicates potential liquidity challenges, though the specific terms and maturity profile of the debt are not detailed. The balance sheet structure suggests the company relies on debt financing to support operations during its growth phase. Financial health metrics would benefit from improved liquidity and reduced leverage as the business scales.

Growth Trends And Dividend Policy

As an emerging technology company in the renewable energy space, Clear Blue is focused on growth investment rather than shareholder returns, evidenced by its nil dividend policy. The company's growth trajectory will depend on its ability to expand its customer base and geographic reach in the competitive smart off-grid market. Current financial results reflect a company in the investment phase, with future growth contingent on successful commercialization and scaling of its technology solutions across its target markets and applications.

Valuation And Market Expectations

With a market capitalization of approximately CAD 4.32 million, the market appears to be pricing Clear Blue as an early-stage venture with significant execution risk. The beta of 1.991 indicates high volatility relative to the broader market, consistent with micro-cap technology stocks. Valuation metrics suggest market expectations are focused on long-term growth potential rather than current financial performance, with investors likely anticipating future scalability of the company's smart off-grid technology platform in underserved markets.

Strategic Advantages And Outlook

Clear Blue's strategic advantage lies in its integrated approach to smart off-grid power management, combining hardware and software solutions. The company's focus on telecommunications and municipal infrastructure provides targeted market opportunities, though competition in the solar and energy management space is intense. The outlook depends on the company's ability to secure larger contracts, achieve operational scale, and demonstrate a path to profitability. Success will require effective capital management and strategic execution in key growth markets like Africa and the Middle East where off-grid solutions address critical infrastructure needs.

Sources

Company public 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