investorscraft@gmail.com

Intrinsic ValueDeveron Corp. (FARM.V)

Previous Close$0.04
Intrinsic Value
Upside potential
Previous Close
$0.04

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

Deveron Corp. operates as an agriculture technology company specializing in data-driven services for the farming sector across North America. The company's core revenue model is built on providing comprehensive data acquisition and analytics services, primarily utilizing drone technology to collect critical agricultural information. Key offerings include precision soil sampling, remote sensing, and digital interpretation services that help farmers optimize crop yields and resource allocation. Operating within the competitive agricultural technology sector, Deveron positions itself as an integrated service provider bridging the gap between raw field data and actionable agricultural insights. The company serves both the United States and Canadian markets from its Toronto headquarters, focusing on the growing precision agriculture movement that emphasizes data-informed farming decisions. Deveron's market position leverages the increasing adoption of digital solutions in agriculture, targeting farm operations seeking to enhance productivity through technological integration. The company's service portfolio addresses fundamental agricultural challenges by transforming complex field data into practical recommendations for improved crop management and sustainable farming practices.

Revenue Profitability And Efficiency

For FY2024, Deveron generated CAD 35.3 million in revenue while reporting a significant net loss of CAD 57.5 million. The company maintained positive operating cash flow of CAD 4.5 million, indicating some operational efficiency despite the substantial bottom-line deficit. Capital expenditures of CAD 1.5 million suggest ongoing investment in technology infrastructure to support service delivery capabilities. The diluted EPS of -CAD 0.37 reflects the challenging path to profitability in the capital-intensive ag-tech sector.

Earnings Power And Capital Efficiency

The company's current earnings power is constrained by the substantial net loss position, though positive operating cash flow provides some operational flexibility. The significant gap between revenue and net income indicates high operating costs relative to the current revenue base. Capital efficiency metrics are challenged by the need for continued investment in technology and data infrastructure to maintain competitive service offerings in the evolving precision agriculture market.

Balance Sheet And Financial Health

Deveron's balance sheet shows CAD 1.2 million in cash against total debt of CAD 45.9 million, creating a leveraged financial position. The debt-to-equity structure appears stretched, with limited cash reserves relative to outstanding obligations. The company's financial health is under pressure given the current liquidity position and substantial debt load, which may necessitate strategic financial management or additional capital raising activities to support ongoing operations.

Growth Trends And Dividend Policy

The company maintains a growth-focused strategy with no dividend distribution, reinvesting all available resources into business development. Revenue generation demonstrates market traction in the ag-tech space, though profitability trends remain negative. Growth appears prioritized over immediate shareholder returns, consistent with early-stage technology companies in expansion phases. The absence of dividends reflects the company's current focus on scaling operations and capturing market share in the competitive precision agriculture sector.

Valuation And Market Expectations

With a market capitalization of approximately CAD 8.5 million, the market appears to be pricing the company at a significant discount to its annual revenue. The beta of 0.807 suggests lower volatility than the broader market, potentially reflecting the specialized nature of its agricultural technology focus. Valuation metrics indicate market skepticism about near-term profitability prospects, with the company trading on future growth potential rather than current financial performance.

Strategic Advantages And Outlook

Deveron's strategic advantage lies in its specialized focus on agricultural data services, leveraging drone technology for precision farming applications. The outlook depends on the company's ability to scale revenue sufficiently to cover its high fixed cost base and debt obligations. Success will require demonstrating clear path to profitability while maintaining technological relevance in the rapidly evolving ag-tech landscape. The company's future hinges on executing its data service model effectively while managing financial constraints.

Sources

Company filingsMarket 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