investorscraft@gmail.com

Intrinsic ValueGoodfood Market Corp. (FOOD.TO)

Previous Close$0.27
Intrinsic Value
Upside potential
Previous Close
$0.27

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

Goodfood Market Corp. operates as an online grocery company in Canada, specializing in fresh meal kits and grocery deliveries. The company serves a diverse customer base with offerings ranging from ready-to-eat meals to pantry staples, including bakery, dairy, frozen goods, and kitchen essentials. Its Yumm brand targets cost-conscious consumers, providing affordable meal solutions. Goodfood differentiates itself through convenience, quality, and a subscription-based model, catering to urban and suburban households seeking time-saving meal options. The company operates in the competitive online grocery sector, contending with established players and emerging direct-to-consumer brands. Its market position hinges on efficient logistics, localized fulfillment, and a curated product selection. While the industry faces margin pressures due to high delivery costs and customer acquisition expenses, Goodfood’s focus on recurring revenue through subscriptions provides stability. The company’s ability to scale operations while maintaining freshness and affordability will be critical in sustaining its competitive edge.

Revenue Profitability And Efficiency

Goodfood reported revenue of CAD 152.8 million for the fiscal year ending August 31, 2024, reflecting its core online grocery operations. However, the company recorded a net loss of CAD 3.4 million, indicating ongoing profitability challenges. Operating cash flow was positive at CAD 7.5 million, suggesting some operational efficiency, while minimal capital expenditures (CAD -49,000) point to restrained investment in growth initiatives.

Earnings Power And Capital Efficiency

The company’s diluted EPS of CAD -0.0439 underscores its current lack of earnings power, though its operating cash flow suggests some ability to fund operations internally. With a beta of 0.623, Goodfood exhibits lower volatility than the broader market, but its negative earnings and high debt levels raise concerns about sustainable capital efficiency.

Balance Sheet And Financial Health

Goodfood holds CAD 24.0 million in cash and equivalents, providing liquidity, but its total debt of CAD 59.9 million presents a leverage concern. The balance sheet reflects a challenging financial position, with debt outweighing liquid assets. The absence of dividends aligns with its focus on preserving capital amid operational losses.

Growth Trends And Dividend Policy

The company’s growth trajectory remains uncertain, with no dividend payouts as it prioritizes cash retention. Active subscribers, last reported at 298,000 in 2021, are a key metric for future scalability. Revenue trends will depend on customer retention and market expansion, though profitability hurdles persist.

Valuation And Market Expectations

With a market cap of CAD 14.3 million, Goodfood trades at a low valuation, reflecting investor skepticism about its turnaround potential. The stock’s subdued beta suggests muted expectations, with market sentiment likely tied to its ability to achieve sustainable profitability.

Strategic Advantages And Outlook

Goodfood’s strengths lie in its niche focus on meal kits and online grocery convenience, but high competition and thin margins pose risks. The outlook hinges on cost optimization, subscriber growth, and potential strategic partnerships. Success will depend on balancing operational efficiency with customer acquisition in a crowded market.

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