investorscraft@gmail.com

Intrinsic ValueCareRx Corporation (CRRX.TO)

Previous Close$3.86
Intrinsic Value
Upside potential
Previous Close
$3.86

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

CareRx Corporation is a Canadian specialty pharmacy provider focused on delivering chronic medication and clinical pharmacy services to seniors residing in long-term care, retirement, assisted living, and group homes. The company operates a network of fulfillment centers that cater to approximately 50,000 residents across 900 communities, positioning itself as a critical healthcare partner in the senior care ecosystem. Its vertically integrated model ensures efficient medication management, adherence support, and clinical oversight, which are essential for high-need populations. CareRx differentiates itself through its specialized focus on seniors, a demographic with growing pharmaceutical needs due to aging trends and chronic disease prevalence. The company’s market position is reinforced by its partnerships with care facilities, which rely on its expertise to streamline medication delivery and reduce administrative burdens. While the Canadian healthcare landscape is competitive, CareRx’s targeted approach and scalable infrastructure provide a defensible niche in the specialty pharmacy segment.

Revenue Profitability And Efficiency

CareRx reported revenue of CAD 366.7 million for the period, reflecting its established presence in the senior care pharmacy market. However, the company posted a net loss of CAD 4.5 million, with diluted EPS of -CAD 0.0747, indicating profitability challenges. Operating cash flow was positive at CAD 37.99 million, suggesting underlying operational efficiency, though capital expenditures of CAD 5.59 million highlight ongoing investments in fulfillment capabilities.

Earnings Power And Capital Efficiency

The company’s operating cash flow demonstrates its ability to generate liquidity from core operations, but negative net income raises questions about cost structure and margin pressures. Capital efficiency is moderated by debt levels, with total debt standing at CAD 82.63 million against cash reserves of CAD 9.08 million, indicating reliance on leverage to support growth and working capital needs.

Balance Sheet And Financial Health

CareRx’s balance sheet shows CAD 9.08 million in cash and equivalents, alongside total debt of CAD 82.63 million, reflecting a leveraged position. The debt-to-equity dynamics warrant monitoring, particularly as the company navigates profitability challenges. Liquidity appears manageable given positive operating cash flow, but sustained losses could strain financial flexibility over time.

Growth Trends And Dividend Policy

Growth is tied to demographic trends favoring senior care demand, though recent financial performance suggests execution risks. The company does not currently pay dividends, prioritizing reinvestment and debt management. Expansion opportunities lie in deepening penetration within existing facilities and broadening service offerings, but profitability must improve to sustain long-term growth.

Valuation And Market Expectations

With a market capitalization of CAD 186.5 million and a beta of 0.527, CareRx is viewed as a relatively low-volatility play in healthcare. Investors appear cautious given its unprofitability, though the specialty pharmacy niche offers defensive characteristics. Valuation multiples will likely hinge on margin improvement and debt reduction progress.

Strategic Advantages And Outlook

CareRx’s strategic focus on seniors and integrated pharmacy services provides a competitive moat, but operational execution is critical to achieving sustainable profitability. The aging population tailwind supports demand, but cost discipline and scalable efficiencies will determine whether the company can capitalize on its market position. Near-term challenges include balancing growth investments with financial stability.

Sources

Company filings, market data

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