investorscraft@gmail.com

Intrinsic ValueCeapro Inc. (CZO.V)

Previous Close$0.23
Intrinsic Value
Upside potential
Previous Close
$0.23

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2023 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Ceapro Inc. operates as a biotechnology firm specializing in the development and commercialization of health and wellness products derived from plant extracts, primarily oats. The company functions through two distinct segments: Active Ingredient Product Technology and Cosmeceuticals. The technology segment focuses on proprietary extraction methods to produce active ingredients like oat beta glucan and avenanthramides for the healthcare and cosmetic industries. The cosmeceutical segment develops and markets anti-aging products directly to consumers via online platforms and select retail partners. Operating in a competitive biotechnology landscape, Ceapro's market position is defined by its niche expertise in oat-based compounds and its dual-revenue stream approach, targeting both business-to-business ingredient sales and direct-to-consumer product sales. The company's international presence spans key markets including the United States, Germany, and China, leveraging renewable plant resources to serve growing demand for natural ingredients in personal care and wellness sectors.

Revenue Profitability And Efficiency

For FY 2023, Ceapro reported revenue of CAD 9.63 million, reflecting its commercial activities in active ingredients and cosmeceuticals. The company recorded a net loss of CAD 4.71 million, indicating ongoing investment phases and operational costs exceeding income. Operating cash flow was negative CAD 3.62 million, while capital expenditures of CAD 0.98 million suggest continued investment in technology and infrastructure to support future growth initiatives.

Earnings Power And Capital Efficiency

The company's diluted EPS of -CAD 0.0602 demonstrates current earnings challenges amid its development stage. Negative operating cash flow and net income highlight the capital-intensive nature of biotechnology R&D and commercialization efforts. Ceapro's performance reflects the typical profile of a growth-oriented biotech firm prioritizing long-term asset development over short-term profitability.

Balance Sheet And Financial Health

Ceapro maintains a solid liquidity position with CAD 8.84 million in cash and equivalents, providing runway for ongoing operations. Total debt stands at CAD 2.25 million, resulting in a conservative debt-to-equity profile. The balance sheet structure supports the company's research-focused strategy while maintaining financial flexibility in a capital-intensive industry.

Growth Trends And Dividend Policy

As a development-stage biotechnology company, Ceapro does not pay dividends, reinvesting all capital into research and commercialization activities. The company's growth strategy centers on expanding its proprietary technology platform and product portfolio. Market trends favoring natural ingredients in cosmetics and healthcare present potential growth opportunities, though commercialization timelines remain uncertain.

Valuation And Market Expectations

With a market capitalization of approximately CAD 0.69 million, the market valuation reflects the high-risk, high-reward nature of early-stage biotech investments. The beta of 1.38 indicates higher volatility than the broader market, consistent with developmental biotechnology companies. Investor expectations appear tempered given current financial metrics and the challenging path to profitability.

Strategic Advantages And Outlook

Ceapro's strategic advantages include proprietary extraction technologies and expertise in oat-based active ingredients, positioning it in the growing natural products market. The outlook remains contingent on successful commercialization of its technology platform and cosmeceutical products. The company faces typical biotech challenges including regulatory hurdles, competition, and the need for additional funding to advance its pipeline toward sustainable profitability.

Sources

Company DescriptionFinancial Data Provided

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2024202520262027202820292030203120322033203420352036203720382039204020412042204320442045204620472048

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