investorscraft@gmail.com

Intrinsic ValueEverGen Infrastructure Corp. (EVGN.V)

Previous Close$0.42
Intrinsic Value
Upside potential
Previous Close
$0.42

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

EverGen Infrastructure Corp. operates as a specialized renewable energy developer focused on converting organic waste into valuable energy resources across British Columbia. The company's core business involves acquiring, developing, and operating renewable natural gas (RNG) facilities and waste-to-energy infrastructure projects. Through its portfolio including Fraser Valley Biogas, Zero Net Waste Abbotsford, and Sea To Sky Soils, EverGen transforms agricultural and municipal organic waste into clean energy and sustainable soil products. This positions the company at the intersection of waste management and clean energy sectors, addressing both environmental challenges and energy transition needs. EverGen's market position leverages Canada's growing regulatory support for RNG as a critical decarbonization tool, particularly within the utilities sector where renewable gas blending mandates create stable demand. The company's integrated approach—spanning from waste processing to energy distribution—provides multiple revenue streams while establishing competitive advantages through project development expertise and strategic location in British Columbia's evolving clean energy landscape.

Revenue Profitability And Efficiency

EverGen generated CAD 14.2 million in revenue for the period, though the company reported a net loss of CAD 16.7 million, reflecting its early-stage development status and significant capital investment phase. The positive operating cash flow of CAD 4.1 million indicates core operations are generating cash despite the accounting loss. Capital expenditures of CAD 3.7 million demonstrate ongoing investment in infrastructure expansion, which is typical for growth-oriented renewable energy developers building project portfolios.

Earnings Power And Capital Efficiency

The company's diluted EPS of -CAD 1.20 reflects the current earnings challenge as development costs outpace revenue generation from operational assets. However, the positive operating cash flow suggests underlying business operations are beginning to demonstrate cash-generating capability. The capital efficiency metrics will likely improve as newly developed projects reach full operational capacity and begin contributing more substantially to the revenue base.

Balance Sheet And Financial Health

EverGen maintains a relatively constrained liquidity position with CAD 414,000 in cash against total debt of CAD 26.6 million, indicating potential reliance on future financing for growth initiatives. The debt level reflects strategic leverage used to fund infrastructure development, common in capital-intensive renewable energy projects. The balance sheet structure suggests a growth-phase company prioritizing asset development over immediate financial flexibility.

Growth Trends And Dividend Policy

As an early-stage infrastructure developer, EverGen does not currently pay dividends, instead reinvesting all cash flows into project expansion. Growth is driven by organic development of its RNG portfolio and potential strategic acquisitions in the renewable energy space. The company's focus remains on scaling operational capacity and building a diversified asset base to capitalize on increasing demand for renewable natural gas solutions.

Valuation And Market Expectations

With a market capitalization of approximately CAD 13.2 million, the market appears to be pricing EverGen as a development-stage company with significant execution risk. The beta of 1.27 indicates higher volatility than the broader market, reflecting investor perception of both growth potential and operational challenges inherent in renewable infrastructure development. Valuation metrics likely incorporate expectations for future project completions and revenue scaling.

Strategic Advantages And Outlook

EverGen's strategic position benefits from regulatory tailwinds supporting RNG adoption and waste diversion mandates in British Columbia. The company's first-mover advantage in developing integrated RNG infrastructure provides potential scalability as carbon pricing mechanisms strengthen. The outlook depends on successful project execution, regulatory continuity, and the company's ability to secure financing for continued expansion in a capital-intensive sector undergoing rapid transformation.

Sources

Company public disclosuresTSXV filingsCorporate description

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