investorscraft@gmail.com

Intrinsic ValueEarthworks Industries Inc. (EWK.V)

Previous Close$0.01
Intrinsic Value
Upside potential
Previous Close
$0.01

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

Earthworks Industries Inc. operates as a development stage company within the North American waste management sector, focusing on constructing and operating integrated waste handling facilities. The company's core strategy centers on developing a significant 443-acre facility on the Cortina Rancheria in Colusa County, California, targeting both private and public sector clients across the United States and Canada. This positioning allows Earthworks to address growing regional waste disposal needs while navigating complex regulatory environments. As a micro-cap entity trading on the TSX Venture Exchange, the company occupies a specialized niche in environmental services, differentiating itself through land-based waste solutions rather than traditional collection services. Its development-stage status indicates a focus on long-term asset creation rather than immediate revenue generation, which is characteristic of early-phase infrastructure projects in the capital-intensive waste industry. The company's market position remains nascent, with its success contingent upon successful facility commissioning and operational ramp-up in a competitive sector dominated by established waste management corporations.

Revenue Profitability And Efficiency

The company reported no revenue for the fiscal period, consistent with its development stage status where operational facilities are not yet generating income. Earthworks recorded a substantial net loss of CAD 15.1 million, reflecting significant pre-operational expenses associated with project development and administrative overhead. Operating cash flow was negative CAD 1.3 million, indicating ongoing cash consumption without corresponding revenue streams to support operational sustainability during this developmental phase.

Earnings Power And Capital Efficiency

Earthworks currently demonstrates negative earnings power with a diluted EPS of -CAD 0.14, reflecting the company's pre-revenue developmental status. Capital expenditures were minimal at CAD 3,515, suggesting that major capital investments may have occurred in prior periods or are being deferred. The absence of revenue generation highlights the company's current focus on project development rather than operational efficiency metrics, which will become relevant upon facility commissioning.

Balance Sheet And Financial Health

The company maintains a constrained liquidity position with cash and equivalents of CAD 16,543 against total debt of CAD 1.49 million. This limited cash reserve relative to outstanding obligations presents significant funding challenges for ongoing development activities. The balance sheet structure indicates reliance on external financing to support project development costs and operational expenses during this capital-intensive pre-revenue phase.

Growth Trends And Dividend Policy

As a development stage company, Earthworks exhibits no historical revenue growth trends to analyze, with future growth entirely dependent on successful project completion and operational commencement. The company maintains a zero dividend policy, which is appropriate given its negative earnings and cash flow position, with all available resources being directed toward facility development rather than shareholder distributions.

Valuation And Market Expectations

With a market capitalization of approximately CAD 9.0 million, the market appears to be assigning value primarily to the company's development assets and future potential rather than current financial performance. The negative beta of -0.06 suggests low correlation with broader market movements, which is typical for micro-cap development stage companies whose valuation is driven by project-specific milestones rather than macroeconomic factors.

Strategic Advantages And Outlook

Earthworks' primary strategic advantage lies in its land position and development rights for a substantial waste handling facility in California. The outlook remains highly speculative, contingent upon successful project completion, regulatory approvals, and securing necessary financing to transition from development to operational phase. The company's future viability depends on executing its business plan amid competitive and regulatory challenges in the waste management industry.

Sources

TSXV filingsCompany disclosures

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