investorscraft@gmail.com

Intrinsic ValueEdible Garden AG Incorporated (EDBL)

Previous Close$0.48
Intrinsic Value
Upside potential
Previous Close
$0.48

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

Edible Garden AG Incorporated operates in the sustainable agriculture sector, specializing in controlled environment agriculture (CEA) to produce organic and locally grown leafy greens and herbs. The company leverages hydroponic and greenhouse technologies to ensure year-round production with minimal environmental impact, targeting health-conscious consumers and retailers prioritizing farm-to-table supply chains. Its revenue model is primarily driven by wholesale distribution to supermarkets and foodservice providers, supplemented by direct-to-consumer sales through e-commerce platforms. Edible Garden differentiates itself through its USDA Organic certification, non-GMO products, and proprietary Zero-Waste Inspired® packaging, which appeals to eco-conscious buyers. The company competes in a fragmented market dominated by regional players and large-scale agribusinesses, positioning itself as a niche provider of premium, sustainably grown produce. Despite its small scale, Edible Garden benefits from growing demand for locally sourced, pesticide-free greens, though it faces challenges in scaling distribution and maintaining cost efficiency against larger competitors.

Revenue Profitability And Efficiency

For FY 2024, Edible Garden reported revenue of $13.9 million, reflecting its focus on expanding distribution channels. However, the company recorded a net loss of $11.1 million, with diluted EPS of -$68.38, underscoring ongoing profitability challenges. Operating cash flow was negative at $8.5 million, while capital expenditures were modest at $303,000, indicating constrained investment capacity. These metrics highlight inefficiencies in scaling operations profitably amid competitive pressures.

Earnings Power And Capital Efficiency

The company’s significant net loss and negative operating cash flow suggest limited near-term earnings power. Capital efficiency remains a concern, as elevated operating costs and thin margins hinder returns on invested capital. With no dividend payments, Edible Garden relies on external financing to fund growth, which may dilute shareholder value unless operational improvements materialize.

Balance Sheet And Financial Health

Edible Garden’s balance sheet shows $3.5 million in cash and equivalents against $3.8 million in total debt, indicating tight liquidity. The lack of a substantial cash buffer raises concerns about its ability to meet obligations or fund expansion without additional capital raises. The debt-to-equity ratio suggests moderate leverage, but persistent losses could strain financial flexibility if not addressed.

Growth Trends And Dividend Policy

Revenue growth is contingent on expanding retail partnerships and improving operational scale, but profitability remains elusive. The company does not pay dividends, reinvesting limited resources into growth initiatives. While demand for organic produce supports long-term potential, near-term trends depend on cost management and execution in a competitive market.

Valuation And Market Expectations

The market likely prices Edible Garden as a high-risk, high-potential play in sustainable agriculture, given its niche focus and unprofitability. Valuation metrics are challenging to apply due to negative earnings, leaving investors to weigh growth prospects against execution risks. Sentiment may hinge on future revenue scalability and path-to-profitability updates.

Strategic Advantages And Outlook

Edible Garden’s strengths lie in its sustainable farming practices and alignment with consumer trends toward organic, locally sourced food. However, the outlook is cautious due to financial constraints and competitive pressures. Success depends on securing broader distribution, optimizing costs, and potentially forming strategic alliances to enhance market reach. Without near-term profitability, the company remains speculative for investors.

Sources

Company filings, CIK 0001809750

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