investorscraft@gmail.com

Intrinsic ValueExro Technologies Inc. (EXRO.TO)

Previous Close$0.02
Intrinsic Value
Upside potential
Previous Close
$0.02

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

Exro Technologies Inc. operates in the electrical equipment and parts sector, specializing in advanced power electronics solutions. The company’s core technology revolves around patented coil driver systems and proprietary architecture designed to enhance the performance of electric motors, generators, and batteries. By optimizing energy efficiency and extending the lifecycle of energy storage systems, Exro targets industries transitioning toward electrification, including automotive, industrial machinery, and renewable energy storage. Exro’s battery control system further differentiates its offerings by enabling efficient energy management for both first and second-life battery applications. The company positions itself as an innovator in a competitive landscape dominated by established players, leveraging its intellectual property to carve out a niche in high-growth markets. Its focus on scalable, modular solutions allows it to address diverse customer needs, from electric vehicle manufacturers to grid-scale storage providers. While still in the commercialization phase, Exro’s technology has the potential to disrupt traditional power electronics by delivering higher efficiency and cost savings.

Revenue Profitability And Efficiency

Exro reported revenue of CAD 23.1 million for the period, reflecting its early-stage commercialization efforts. However, the company posted a significant net loss of CAD 288.9 million, with diluted EPS at -CAD 0.65, underscoring the high costs associated with R&D and market penetration. Operating cash flow was negative at CAD 51.5 million, while capital expenditures remained modest at CAD 1.98 million, indicating a focus on conserving liquidity amid growth investments.

Earnings Power And Capital Efficiency

The company’s earnings power is currently constrained by its pre-revenue phase and heavy investment in technology development. With negative net income and operating cash flow, capital efficiency metrics remain under pressure. Exro’s ability to scale production and secure commercial partnerships will be critical to improving its earnings trajectory and achieving sustainable capital returns in the long term.

Balance Sheet And Financial Health

Exro’s balance sheet shows CAD 2.3 million in cash and equivalents, alongside total debt of CAD 110.6 million, highlighting liquidity challenges. The high debt load relative to cash reserves raises concerns about financial flexibility, though the absence of dividends allows for reinvestment. The company’s ability to secure additional funding or achieve revenue growth will be pivotal in maintaining solvency.

Growth Trends And Dividend Policy

Exro is in a high-growth phase, prioritizing technology deployment over profitability. Revenue growth is nascent, and the company does not pay dividends, redirecting all resources toward R&D and market expansion. The focus remains on scaling its coil driver and battery control systems, with long-term growth contingent on adoption in electric mobility and energy storage markets.

Valuation And Market Expectations

With a market cap of CAD 63.2 million and a beta of 3.07, Exro is viewed as a high-risk, high-reward play in the power electronics space. The negative earnings and elevated volatility reflect investor skepticism balanced against optimism for its disruptive potential. Valuation hinges on successful commercialization and partnerships in the evolving electrification sector.

Strategic Advantages And Outlook

Exro’s strategic advantages lie in its patented technology and first-mover potential in coil driver applications. The outlook depends on execution in commercializing its systems and securing industry partnerships. While financial health remains a concern, the company’s innovation pipeline positions it to capitalize on global electrification trends, provided it navigates funding and operational challenges effectively.

Sources

Company filings, market data

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