investorscraft@gmail.com

Intrinsic ValueEdible Garden AG Incorporated (EDBLW)

Previous Close$0.13
Intrinsic Value
Upside potential
Previous Close
$0.13

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 herbs and leafy greens. 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 grocery chains, restaurants, and food service providers, with a focus on reducing food miles and enhancing freshness. Edible Garden differentiates itself through its proprietary Zero-Waste Inspired® packaging and USDA Organic certification, positioning it as a niche player in the competitive but rapidly expanding organic produce market. The company competes with larger conventional growers but capitalizes on the growing demand for sustainable, pesticide-free produce in urban and suburban markets. Its strategic partnerships with regional distributors enhance its market penetration, though scalability remains a challenge due to capital-intensive CEA infrastructure.

Revenue Profitability And Efficiency

In FY 2024, Edible Garden reported revenue of $13.86 million, reflecting its growing but still modest scale in the organic produce market. The company posted a net loss of $11.05 million, with diluted EPS of -$68.38, underscoring ongoing operational challenges and high costs associated with CEA technology. Operating cash flow was negative at $8.52 million, while capital expenditures were relatively low at $303,000, indicating constrained investment capacity.

Earnings Power And Capital Efficiency

The company’s significant net loss highlights inefficiencies in converting revenue to profitability, likely due to high production and distribution costs inherent to its CEA model. With negative operating cash flow, Edible Garden’s ability to fund growth internally is limited, necessitating external financing or improved margins to achieve sustainable earnings power. Capital efficiency metrics remain weak, reflecting the early-stage nature of its operations.

Balance Sheet And Financial Health

Edible Garden’s balance sheet shows $3.53 million in cash and equivalents against $3.80 million in total debt, indicating tight liquidity. The modest cash position relative to debt raises concerns about near-term financial flexibility, particularly given persistent operating losses. Absent significant revenue growth or cost reductions, the company may face liquidity pressures unless additional capital is secured.

Growth Trends And Dividend Policy

Revenue growth trends are not explicitly provided, but the company’s focus on sustainable agriculture aligns with broader consumer and retail demand shifts. Edible Garden does not pay dividends, reinvesting limited resources into operations and expansion. Future growth will depend on scaling production, securing new distribution channels, and achieving operational efficiencies to narrow losses.

Valuation And Market Expectations

The company’s valuation is challenging to assess given its early-stage losses and niche market position. Market expectations likely hinge on its ability to scale profitably in the competitive organic produce sector. Investors may weigh its sustainability credentials against ongoing cash burn and the capital-intensive nature of its business model.

Strategic Advantages And Outlook

Edible Garden’s strategic advantages include its USDA Organic certification, proprietary packaging, and alignment with sustainability trends. However, the outlook remains uncertain due to financial constraints and operational scalability challenges. Success will depend on securing additional funding, optimizing production costs, and expanding its customer base in a crowded market.

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