investorscraft@gmail.com

Intrinsic ValueDecibel Cannabis Company Inc. (DB.V)

Previous Close$0.10
Intrinsic Value
Upside potential
Previous Close
$0.10

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

Decibel Cannabis Company Inc. operates as a vertically integrated cannabis enterprise within Canada's regulated market, engaging in cultivation, processing, production, and retail distribution. The company's core revenue model is derived from selling a diversified portfolio of cannabis products, including high-quality flower, pre-rolls, and biomass to other licensed producers, alongside its own consumer brands. Its operations span the entire value chain, from extraction and manufacturing of derivative products like vape cartridges and cannabis-infused goods to direct-to-consumer sales, positioning it as a comprehensive supplier in the healthcare sector's specialty pharmaceuticals segment. Decibel has established a distinct market position through its portfolio of brands, notably Qwest, Qwest Reserve, Blendcraft by Qwest, and General Admission, which target various consumer segments from premium to value-conscious. This multi-brand strategy allows the company to compete effectively across different price points and product categories within the highly competitive Canadian cannabis landscape. Its headquarters in Calgary, Alberta, situates it within a key market, supporting its national distribution and retail ambitions while navigating the complex regulatory environment governing drug manufacturers.

Revenue Profitability And Efficiency

For the fiscal year, Decibel generated revenue of $92.5 million CAD, demonstrating its operational scale within the Canadian cannabis market. The company achieved a net income of $9.5 million, indicating a transition to profitability after the industry's initial growth phase. Operating cash flow was positive at $4.0 million, though capital expenditures were modest at approximately $1.0 million, suggesting a focus on optimizing existing assets rather than aggressive expansion.

Earnings Power And Capital Efficiency

The company reported a diluted earnings per share of $0.022, reflecting its earnings power on a per-share basis. The positive net income, coupled with the operating cash flow, indicates an ability to generate returns from its invested capital. The relationship between operating cash flow and capital expenditures points towards a capital-light model focused on extracting efficiency from current operations.

Balance Sheet And Financial Health

Decibel maintains a cash position of $7.0 million CAD against total debt of $48.3 million, indicating a leveraged balance sheet common in capital-intensive growth industries. The net debt position requires careful management of cash flows to service obligations. The company's financial health is supported by its profitable operations, which provide a foundation for managing its debt structure.

Growth Trends And Dividend Policy

The company's current financial performance suggests a focus on reinvesting cash flows back into the business to fuel organic growth and brand development. Consistent with many growth-stage companies in the cannabis sector, Decibel does not pay a dividend, as evidenced by a dividend per share of zero. Management's priority appears to be strengthening the company's market position and scaling operations rather than returning capital to shareholders.

Valuation And Market Expectations

With a market capitalization of approximately $75.0 million CAD, the market values the company at a significant discount to its annual revenue. A beta of 0.643 suggests the stock has been less volatile than the broader market, potentially reflecting a maturing business model. The valuation implies market expectations for sustained execution and profitability improvement rather than hyper-growth.

Strategic Advantages And Outlook

Decibel's strategic advantage lies in its vertical integration and multi-brand portfolio, which provides revenue diversification and economies of scale. The outlook hinges on its ability to maintain brand relevance, manage costs effectively in a competitive market, and navigate the evolving Canadian regulatory landscape. Success will depend on executing its strategy to gain market share and drive sustainable profitability from its core operations.

Sources

Company FilingsTSXV

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