investorscraft@gmail.com

Intrinsic ValueFlora Growth Corp. (FLGC)

Previous Close$0.00
Intrinsic Value
Upside potential
Previous Close
$0.00

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

Flora Growth Corp. operates in the cannabis and wellness industry, focusing on the cultivation, manufacturing, and distribution of cannabinoid-based products. The company generates revenue through its diversified portfolio, which includes pharmaceutical-grade CBD, wellness products, and consumer goods. Flora Growth leverages its vertically integrated supply chain to serve both medical and recreational markets, positioning itself as a cost-efficient producer with a global footprint. The company targets premium and mass-market segments, emphasizing quality and regulatory compliance to differentiate itself in a competitive and evolving sector. Flora Growth’s strategic partnerships and international distribution networks enhance its market reach, particularly in Latin America and Europe, where regulatory frameworks are increasingly favorable. Its focus on scalability and innovation allows it to adapt to shifting consumer preferences and regulatory changes, reinforcing its role as a nimble player in the global cannabis ecosystem.

Revenue Profitability And Efficiency

Flora Growth reported revenue of $59.5 million for the fiscal year ending December 31, 2024, reflecting its commercial traction in the cannabinoid market. However, the company posted a net loss of $15.9 million, with diluted EPS of -$1.30, indicating ongoing challenges in achieving profitability. Operating cash flow was negative at $5.0 million, though capital expenditures remained modest at $134,000, suggesting disciplined spending amid growth initiatives.

Earnings Power And Capital Efficiency

The company’s negative earnings and operating cash flow highlight inefficiencies in converting revenue to profitability. Flora Growth’s capital expenditures are minimal, indicating a lean operational approach, but its inability to generate positive cash flow raises questions about long-term sustainability. The diluted EPS of -$1.30 underscores the need for improved cost management or revenue scaling to achieve breakeven.

Balance Sheet And Financial Health

Flora Growth maintains a cash position of $6.0 million, with total debt of $4.9 million, reflecting moderate leverage. The balance sheet suggests liquidity is sufficient for near-term obligations, but the negative cash flow trajectory may necessitate additional financing if operational improvements are delayed. Shareholders’ equity is likely under pressure given the recurring net losses.

Growth Trends And Dividend Policy

Revenue growth appears to be a priority, but profitability remains elusive. The company does not pay dividends, reinvesting cash flows into operations and expansion. Future growth will depend on market penetration, regulatory tailwinds, and operational efficiency gains. The lack of dividend payouts aligns with its growth-stage focus.

Valuation And Market Expectations

The market likely prices Flora Growth based on its growth potential in the cannabis sector rather than current profitability. The negative EPS and cash flow metrics suggest investors are betting on future scalability and regulatory advancements. Valuation multiples may reflect high risk given the company’s unproven path to sustained earnings.

Strategic Advantages And Outlook

Flora Growth’s vertical integration and international presence provide strategic advantages in a fragmented industry. However, execution risks and regulatory uncertainties remain key challenges. The outlook hinges on its ability to achieve profitability while navigating evolving cannabis laws. Success will depend on cost control, brand differentiation, and capital allocation discipline.

Sources

Company filings, financial statements

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