investorscraft@gmail.com

Intrinsic ValueDelivra Health Brands Inc. (DHB.V)

Previous Close$0.20
Intrinsic Value
Upside potential
Previous Close
$0.20

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

Delivra Health Brands Inc. operates as a specialized wellness company focused on developing and distributing proprietary health products in regulated markets globally. The company's core revenue model centers on the sale of branded over-the-counter solutions targeting specific consumer health needs, including pain management and sleep support. Its product portfolio features innovative formats such as liquid sleep shots, gummies, and pain relief creams marketed under established brand names like LivRelief and Dream Water. Operating within the competitive cannabis and wellness sector, Delivra leverages its expertise in formulation and branding to differentiate itself from both traditional pharmaceutical companies and emerging cannabis producers. The company's strategic positioning targets consumers seeking alternative health solutions through accessible retail channels, capitalizing on growing demand for natural wellness products. This niche focus allows Delivra to maintain relevance in evolving regulatory environments while building brand loyalty among health-conscious consumers.

Revenue Profitability And Efficiency

For FY2024, Delivra generated CAD 12.4 million in revenue while achieving net income of CAD 876 thousand, demonstrating a transition to profitability. The company maintained positive operating cash flow of CAD 756 thousand with no capital expenditures reported, indicating efficient cash generation from core operations. This performance suggests improved operational leverage and cost management within its specialized product portfolio.

Earnings Power And Capital Efficiency

The company reported diluted EPS of CAD 0.0307, reflecting modest earnings power relative to its market capitalization. With no significant capital investments during the period, Delivra appears focused on optimizing existing operations rather than expansion. The positive operating cash flow suggests adequate returns on its working capital deployment in the current business scale.

Balance Sheet And Financial Health

Delivra maintains a conservative financial structure with CAD 4.2 million in cash against total debt of CAD 2.0 million, providing substantial liquidity coverage. This strong cash position relative to debt obligations indicates low financial risk and flexibility to navigate market fluctuations. The balance sheet structure supports ongoing operations without immediate funding requirements.

Growth Trends And Dividend Policy

The company does not currently pay dividends, reinvesting available capital into business development. The profitability achieved in FY2024 represents a positive inflection point following previous restructuring efforts. Future growth will likely depend on market penetration of existing products rather than significant new market entry, given the stable capital expenditure profile.

Valuation And Market Expectations

With a market capitalization of approximately CAD 5.9 million, the company trades at a significant discount to annual revenue, reflecting market skepticism about sustainable profitability. The elevated beta of 1.646 indicates high volatility expectations relative to the broader market, typical for small-cap specialty health companies operating in evolving regulatory landscapes.

Strategic Advantages And Outlook

Delivra's primary advantage lies in its focused brand portfolio targeting specific wellness niches with differentiated product formats. The company's challenge remains scaling its commercial operations to achieve sustainable growth beyond current levels. The outlook depends on successful execution in competitive OTC health markets and maintaining regulatory compliance across international jurisdictions.

Sources

Company 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