investorscraft@gmail.com

Intrinsic ValueEnvironmental Waste International Inc. (EWS.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 2021 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Environmental Waste International Inc. operates within the industrial pollution and treatment controls sector, specializing in advanced waste conversion technologies. The company's core revenue model centers on designing, developing, and maintaining proprietary systems that utilize its patented Reverse Polymerization process. This thermal decomposition technology breaks down complex waste materials like tires, medical waste, and biological matter into recoverable base components. EWS serves markets in Canada and the United States with specialized solutions for tire reduction, wastewater sterilization, and medical waste processing. The company's positioning targets niche applications requiring high-temperature destruction of hazardous materials, competing against conventional incineration and landfill solutions. Its technology portfolio addresses growing regulatory pressures for sustainable waste management while recovering valuable materials like carbon black and steel from waste streams. EWS maintains a development-stage profile, focusing on commercializing its systems for industrial and municipal clients seeking alternative disposal methods.

Revenue Profitability And Efficiency

The company reported no revenue for FY 2023, reflecting its pre-commercial stage of development. Operating activities resulted in a net loss of CAD 1.83 million, consistent with its focus on research and system development rather than commercial operations. Negative operating cash flow of CAD 0.88 million indicates ongoing investment in technology advancement and administrative support functions. Capital expenditures of CAD 0.39 million suggest continued investment in proprietary equipment and demonstration systems.

Earnings Power And Capital Efficiency

EWS currently demonstrates negative earnings power with a diluted EPS of -CAD 0.0064, reflecting the company's development-phase status. The absence of revenue generation indicates that capital is primarily allocated toward research and demonstration projects rather than profitable operations. The company's capital efficiency metrics remain challenging as it works to transition from technology development to commercial deployment of its waste treatment systems.

Balance Sheet And Financial Health

The balance sheet shows limited liquidity with cash reserves of CAD 56,267 against total debt of CAD 4.51 million, creating significant financial leverage. This debt-heavy capital structure, combined with minimal cash buffers, presents substantial going concern considerations. The company's financial health is constrained by its development-stage operations and reliance on external financing to support ongoing research activities and corporate overhead.

Growth Trends And Dividend Policy

As a pre-revenue development company, EWS has not established revenue growth trends. The company maintains a zero-dividend policy, consistent with its focus on conserving capital for technology commercialization efforts. Historical performance reflects the challenges typical of early-stage environmental technology companies working to validate and scale proprietary waste treatment solutions in competitive markets.

Valuation And Market Expectations

With a market capitalization of approximately CAD 1.65 million, the market appears to assign minimal value to the company's technology portfolio and future commercial potential. The negative beta of -0.228 suggests low correlation with broader market movements, potentially reflecting the company's speculative nature and limited trading liquidity on the TSX Venture Exchange.

Strategic Advantages And Outlook

EWS's primary strategic advantage lies in its patented Reverse Polymerization technology, which offers potential environmental benefits through waste conversion rather than disposal. The outlook remains highly speculative, dependent on successful commercialization of its systems and ability to secure project financing. The company faces significant challenges in scaling its technology, competing against established waste management solutions, and addressing its substantial debt obligations while generating initial revenue.

Sources

Company description and financial data providedTSX Venture Exchange filings

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2022202320242025202620272028202920302031203220332034203520362037203820392040204120422043204420452046

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