investorscraft@gmail.com

Intrinsic ValueFarmers Edge Inc. (FDGE.TO)

Previous Close$0.35
Intrinsic Value
Upside potential
Previous Close
$0.35

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2022 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Farmers Edge Inc. operates in the digital agriculture sector, providing cloud-based analytics through its FarmCommand platform. The company serves broadacre crop producers with real-time monitoring, predictive modeling, and data-driven recommendations, delivered via web, mobile, and terminal interfaces. Its revenue model relies on subscription-based software sales, supplemented by crop insurance and carbon offset products. Farmers Edge collaborates with a network of channel partners, including input manufacturers, equipment providers, and grain companies, to expand its market reach. The company operates across key agricultural markets such as Canada, the U.S., Brazil, and Australia, positioning itself as a technology enabler in precision farming. Despite its global footprint, Farmers Edge faces competition from larger agtech players and must continuously innovate to maintain relevance in a rapidly evolving industry. Its focus on data-driven decision-making aligns with broader trends toward sustainable and efficient farming practices.

Revenue Profitability And Efficiency

In FY 2022, Farmers Edge reported revenue of CAD 32.8 million, reflecting its niche position in the agtech market. However, the company posted a net loss of CAD 87.3 million, underscoring significant profitability challenges. Operating cash flow was negative CAD 59.7 million, while capital expenditures totaled CAD 11.8 million, indicating heavy investment in platform development and market expansion. The diluted EPS of -CAD 2.15 further highlights ongoing financial strain.

Earnings Power And Capital Efficiency

The company's negative earnings and cash flow suggest limited near-term earnings power. High operating costs relative to revenue indicate inefficiencies in scaling its digital agriculture solutions. With a market cap of CAD 14.5 million, Farmers Edge faces pressure to improve capital allocation and demonstrate sustainable unit economics to attract further investment.

Balance Sheet And Financial Health

Farmers Edge held CAD 20.8 million in cash and equivalents at year-end 2022, against total debt of CAD 45.3 million. The negative operating cash flow and elevated debt levels raise concerns about liquidity and long-term solvency. The company's ability to service obligations hinges on securing additional funding or achieving meaningful revenue growth.

Growth Trends And Dividend Policy

Revenue trends remain subdued amid operational challenges, with no dividend distributions as the company prioritizes reinvestment. Growth prospects depend on adoption of its FarmCommand platform and expansion into new markets, though execution risks persist. The lack of profitability limits near-term dividend potential.

Valuation And Market Expectations

The market cap of CAD 14.5 million reflects skepticism about Farmers Edge's turnaround potential. A beta of 2.03 indicates high volatility, aligning with the speculative nature of its business model. Investors appear cautious given persistent losses and competitive pressures in agtech.

Strategic Advantages And Outlook

Farmers Edge benefits from its first-mover advantage in digital agriculture analytics, but execution missteps and cash burn pose risks. The outlook remains uncertain, contingent on achieving scale, improving unit economics, and differentiating its offerings in a crowded market. Strategic partnerships or acquisitions could provide a pathway to stabilization.

Sources

Company filings, market data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2023202420252026202720282029203020312032203320342035203620372038203920402041204220432044204520462047

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