investorscraft@gmail.com

Intrinsic ValueEastwood Bio-Medical Canada Inc. (EBM.V)

Previous Close$0.60
Intrinsic Value
Upside potential
Previous Close
$0.60

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

Eastwood Bio-Medical Canada Inc. operates within the natural health products sector, focusing on the development, marketing, and distribution of its proprietary Eleotin brand. The company's core revenue model is derived from selling a specialized portfolio of herbal-based supplements targeting metabolic disorders, including formulations for blood glucose management, hypertension, obesity, and general wellness. Its product line, such as Eleotin A 700 for fatigue and Eleotin G2000 for cardiovascular health, is positioned as natural alternatives to conventional pharmaceuticals. Operating in the competitive consumer defensive space, specifically food distribution, Eastwood targets consumers in Canada, the United States, and Asia seeking non-pharmaceutical health solutions. The company's market position is that of a niche player, leveraging its brand identity around natural, plant-based ingredients to address specific chronic health conditions. This specialization differentiates it from broader vitamin and supplement distributors, though it operates on a relatively small scale within a highly fragmented global industry.

Revenue Profitability And Efficiency

For the fiscal year, the company reported revenue of CAD 702,076, which is modest for a publicly traded entity. This was insufficient to achieve profitability, as it recorded a net loss of CAD 455,870. The negative operating cash flow of CAD 15,217, coupled with no reported capital expenditures, indicates minimal investment in productive assets and ongoing operational challenges in converting sales into positive cash generation, highlighting significant inefficiencies at its current scale.

Earnings Power And Capital Efficiency

The company's earnings power is currently negative, reflected in a diluted earnings per share of -CAD 0.0066. The absence of capital expenditures suggests a lack of investment in growth-oriented assets, implying that current operations are not generating sufficient returns to fund expansion. The business model has yet to demonstrate an ability to achieve sustainable profitability or efficient capital deployment to create shareholder value.

Balance Sheet And Financial Health

The balance sheet shows a concerning liquidity position with no reported cash and cash equivalents. Total debt is reported at CAD 79,608. The combination of negligible cash reserves and ongoing operational cash outflows presents a significant challenge to financial health and operational sustainability, indicating a reliance on external financing to maintain operations.

Growth Trends And Dividend Policy

Current financial results do not indicate a positive growth trajectory, with revenue levels failing to support profitable operations. The company does not pay a dividend, which is consistent with its early-stage profile and focus on attempting to stabilize its business model rather than returning capital to shareholders.

Valuation And Market Expectations

The market capitalization stands at approximately CAD 30.0 million. A negative beta of -0.535 suggests a historical price movement that is inversely correlated with the broader market, which is unusual and may reflect the stock's low liquidity and speculative nature. This valuation appears to factor in speculative potential rather than current financial performance.

Strategic Advantages And Outlook

The company's primary strategic advantage lies in its specialized Eleotin brand focused on metabolic health. However, the outlook is challenged by its small scale, lack of profitability, and weak financial position. Success is contingent upon significantly growing its revenue base to achieve operational leverage and secure additional funding to support its business activities and product development.

Sources

Company DescriptionTSXV Filings

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