investorscraft@gmail.com

Intrinsic ValueCubicFarm Systems Corp. (CUB.TO)

Previous Close$0.02
Intrinsic Value
Upside potential
Previous Close
$0.02

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2022 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

CubicFarm Systems Corp. operates in the agricultural machinery sector, specializing in innovative indoor farming solutions. The company designs and sells proprietary cubic farming systems, including the CubicFarm System and HydroGreen Grow System, which enable efficient production of leafy greens, microgreens, nutraceutical ingredients, and animal feed. These systems cater to farmers globally, leveraging vertical farming technology to optimize space, water, and energy use. CubicFarms targets the growing demand for sustainable, locally sourced produce amid rising environmental concerns and supply chain disruptions. The company positions itself as a technology-driven agribusiness player, competing in the niche but rapidly expanding controlled-environment agriculture market. Its solutions appeal to commercial growers seeking yield consistency and reduced operational risks. However, the sector remains capital-intensive, with adoption barriers tied to high upfront costs and scalability challenges. CubicFarms' market penetration hinges on demonstrating long-term ROI to farmers and securing strategic partnerships to expand its footprint.

Revenue Profitability And Efficiency

In FY 2022, CubicFarms reported revenue of CAD 3.64 million, reflecting its early-stage commercialization efforts. The company posted a net loss of CAD 60.37 million, with diluted EPS of -CAD 0.33, underscoring significant upfront investments in R&D and system deployments. Operating cash flow was negative CAD 28.01 million, while capital expenditures totaled CAD 5.24 million, indicating ongoing infrastructure and technology development costs.

Earnings Power And Capital Efficiency

The company’s negative earnings and cash flows highlight its pre-profitability phase, with capital primarily allocated to scaling production and customer acquisition. The absence of positive operating leverage suggests that revenue growth has yet to offset fixed costs, a common trait in capital-intensive agtech ventures. CubicFarms’ ability to improve unit economics will be critical as it seeks to transition toward sustainable margins.

Balance Sheet And Financial Health

CubicFarms ended FY 2022 with CAD 2.94 million in cash and equivalents, alongside total debt of CAD 13.67 million. The limited liquidity relative to debt obligations raises concerns about near-term funding needs, particularly given persistent cash burn. The balance sheet reflects the challenges of financing growth in a high-interest-rate environment, necessitating potential equity raises or strategic financing.

Growth Trends And Dividend Policy

The company is in a high-growth investment phase, with no dividend distributions. Revenue growth will depend on system adoption and geographic expansion, though macroeconomic headwinds may delay farmer investments. CubicFarms’ focus on sustainable agriculture aligns with long-term trends, but execution risks remain elevated given its cash constraints and competitive market dynamics.

Valuation And Market Expectations

With a market cap of CAD 3.95 million and a beta of 2.5, CubicFarms is viewed as a speculative play on agtech innovation. The valuation reflects skepticism about near-term profitability, compounded by sector-wide volatility. Investors likely await proof of commercial scalability before assigning higher multiples.

Strategic Advantages And Outlook

CubicFarms’ proprietary systems offer differentiation in energy efficiency and crop versatility, but scalability and cost competitiveness are unproven. The outlook hinges on securing recurring revenue streams, such as leasing models or SaaS-like monitoring services, to diversify beyond hardware sales. Partnerships with food retailers or governments could accelerate adoption, though the path to profitability remains uncertain.

Sources

Company filings, TSX disclosures

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2023202420252026202720282029203020312032203320342035203620372038203920402041204220432044204520462047

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