investorscraft@gmail.com

Intrinsic ValueEcolomondo Corporation (ECM.V)

Previous Close$0.18
Intrinsic Value
Upside potential
Previous Close
$0.18

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

Ecolomondo Corporation is a Canadian clean technology company operating within the waste management sector of the industrials industry. Its core business revolves around the commercialization of a proprietary thermal decomposition technology, specifically a pyrolysis platform. This advanced process is designed to convert hydrocarbon-based waste streams, such as tires and plastics, into valuable, marketable commodity end-products. These outputs include a carbon black substitute, recovered oil, syngas, and steel, effectively transforming waste disposal challenges into circular economic opportunities. The company's revenue model is multifaceted, targeting revenue streams from tipping fees for waste processing, the sale of recovered end-products, and potential licensing agreements for its proprietary technology. Ecolomondo serves a diverse client base that includes municipal waste facilities, landfill operators, waste processors, and recyclers, positioning itself at the intersection of environmental sustainability and resource recovery. Its market position is that of a technology innovator in the growing circular economy, aiming to disrupt traditional waste management practices by offering a sustainable alternative to landfilling and incineration. The company's success is contingent on scaling its technology and achieving commercial viability for its pyrolysis solutions in a competitive market focused on environmental, social, and governance (ESG) principles.

Revenue Profitability And Efficiency

For the fiscal year, Ecolomondo reported modest revenue of CAD 0.61 million, indicating the early commercial stage of its operations. The company recorded a significant net loss of CAD 4.01 million, reflecting the substantial costs associated with research, development, and the scaling of its proprietary pyrolysis technology. Operating cash flow was positive at CAD 2.85 million, though this was overshadowed by considerable capital expenditures of CAD 4.36 million, underscoring the capital-intensive nature of building and deploying its clean-tech infrastructure.

Earnings Power And Capital Efficiency

The company's earnings power is currently negative, with a diluted earnings per share of CAD -0.0185. The significant capital expenditures relative to revenue highlight the substantial upfront investment required to establish its operational footprint. The path to future capital efficiency is dependent on successfully scaling its technology platforms to achieve higher throughput and realizing economies of scale, which would improve the return on invested capital over the long term.

Balance Sheet And Financial Health

Ecolomondo's balance sheet shows a constrained liquidity position with cash and equivalents of CAD 0.12 million. This is contrasted by a substantial total debt load of CAD 43.05 million, which likely financed the construction of its processing facilities. The high leverage ratio indicates significant financial risk and suggests a reliance on future financing or operational cash flow generation to meet its obligations and fund ongoing operations.

Growth Trends And Dividend Policy

As a development-stage company, Ecolomondo's primary focus is on technological commercialization and capacity expansion rather than shareholder returns. The company does not pay a dividend, reinvesting all available resources back into the business. Growth trends will be measured by the ramp-up of processing volumes at its facilities, corresponding increases in revenue from tipping fees and product sales, and progress toward achieving operational profitability from its core pyrolysis operations.

Valuation And Market Expectations

The market capitalization of approximately CAD 45.36 million values the company based on its future potential within the circular economy and clean-tech sectors. The negative beta of -1.105 suggests a stock price movement that is historically inversely correlated with the broader market, which may reflect its speculative, project-based nature. This valuation inherently prices in significant future success in commercializing its technology and capturing market share.

Strategic Advantages And Outlook

Ecolomondo's strategic advantage lies in its proprietary pyrolysis technology, which addresses the growing global demand for sustainable waste solutions and circular economy principles. The key challenge is the successful execution and scaling of its business model to achieve commercial viability. The outlook is highly speculative, contingent on operational milestones, market adoption of its end-products, and the company's ability to manage its substantial debt load while navigating the capital-intensive phase of growth.

Sources

Company Financial StatementsTSXV 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