investorscraft@gmail.com

Intrinsic ValueE Automotive Inc. (EINC.TO)

Previous Close$3.08
Intrinsic Value
Upside potential
Previous Close
$3.08

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2022 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

E Automotive Inc. operates in the automotive digital marketplace, providing wholesale and retail solutions through its EDealer and EBlock platforms. The company serves dealers and institutional buyers in Canada and the U.S., facilitating vehicle transactions via online auctions and digital retailing tools. Its software solutions streamline inventory management, pricing, and sales processes, positioning it as a disruptor in the traditionally offline automotive wholesale sector. The company competes with both traditional auction houses and emerging digital platforms, leveraging technology to enhance transaction efficiency and transparency. With a focus on scalability, E Automotive targets a fragmented market ripe for digital transformation, though it faces challenges in displacing entrenched competitors and achieving profitability in a capital-intensive industry.

Revenue Profitability And Efficiency

In FY 2022, E Automotive reported revenue of CAD 110.1 million, reflecting its growing transaction volume. However, the company posted a net loss of CAD 52.3 million, with diluted EPS of -CAD 2.03, indicating significant operating expenses relative to revenue. Operating cash flow was negative at CAD 54.6 million, exacerbated by capital expenditures of CAD 2.5 million, underscoring the company's investment-heavy growth phase.

Earnings Power And Capital Efficiency

The company’s negative earnings and cash flow highlight its early-stage challenges in achieving sustainable profitability. While its digital platforms aim to scale efficiently, current metrics suggest high customer acquisition and technology development costs. Capital efficiency remains a concern, as the business requires continued investment to expand its market share and technological capabilities.

Balance Sheet And Financial Health

E Automotive held CAD 17.1 million in cash and equivalents at year-end, against total debt of CAD 12.8 million, providing limited liquidity. The negative operating cash flow and lack of profitability raise questions about its ability to fund operations without additional financing. The balance sheet reflects a high-growth, pre-profitability stage, with financial health dependent on future fundraising or improved cash generation.

Growth Trends And Dividend Policy

The company is focused on expanding its digital auction and retailing platforms, prioritizing growth over near-term profitability. No dividends are paid, as all capital is reinvested into technology and market expansion. Growth trends will hinge on adoption rates among dealers and institutional buyers, as well as the company’s ability to reduce losses while scaling operations.

Valuation And Market Expectations

With a market cap of CAD 163.1 million, the stock trades at approximately 1.5x revenue, reflecting investor expectations for future growth in the digital automotive space. The lack of profitability and negative cash flows suggest the valuation is speculative, contingent on the company’s ability to achieve scale and operational leverage.

Strategic Advantages And Outlook

E Automotive’s digital-first approach provides a competitive edge in an industry transitioning online. Its platforms address inefficiencies in wholesale vehicle transactions, but execution risks remain. The outlook depends on achieving sustainable unit economics, expanding its customer base, and navigating competitive pressures. Success will require balancing growth investments with a path to profitability in the coming years.

Sources

Company filings, market data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2023202420252026202720282029203020312032203320342035203620372038203920402041204220432044204520462047

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