investorscraft@gmail.com

Intrinsic ValueFTI Foodtech International Inc. (FTI.V)

Previous Close$0.18
Intrinsic Value
Upside potential
Previous Close
$0.18

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

FTI Foodtech International Inc. operates within the Canadian specialty retail sector, focusing on the unique niche of liquidation merchandise resale. The company's core revenue model involves acquiring surplus and distressed goods, which it then sells directly or exchanges through barter networks using specialized barter exchange dollars. This approach allows FTI to capitalize on inventory arbitrage opportunities while serving price-sensitive consumer segments. Historically positioned as a food technology enterprise, the company has pivoted toward general merchandise liquidation, including pandemic-related products like personal protective equipment. FTI's market position is characterized by its flexibility in sourcing and distribution, though it operates in a highly fragmented and competitive space against larger liquidators and discount retailers. The company leverages online channels to reach customers, but its scale remains limited compared to established players in the surplus goods industry. This specialized business model requires adept inventory management and relationships with suppliers seeking to offload excess stock quickly.

Revenue Profitability And Efficiency

For FY 2024, FTI reported minimal revenue of CAD 119,000 alongside a net loss of CAD 19,830, indicating significant operational challenges. The negative operating cash flow of CAD 77,123 further underscores inefficiencies in converting sales into cash. With no capital expenditures reported, the company appears to be operating with minimal investment in fixed assets, relying instead on its existing infrastructure. These metrics suggest a business struggling to achieve sustainable scale or profitability in its current form.

Earnings Power And Capital Efficiency

The company's earnings power remains severely constrained, as evidenced by a diluted EPS of -CAD 0.0013. Negative cash flow from operations significantly exceeds the modest net loss, indicating potential working capital pressures or timing differences in receivable collections. The absence of capital expenditures suggests minimal reinvestment in the business, which may limit future growth potential. Current operations do not demonstrate the capacity to generate positive returns on invested capital.

Balance Sheet And Financial Health

FTI's balance sheet reveals a precarious financial position with only CAD 1,105 in cash against total debt of CAD 329,044. This substantial debt burden relative to minimal liquidity presents significant solvency concerns. The high leverage ratio, combined with negative cash flow generation, indicates strained financial flexibility. The company's ability to meet its obligations without additional financing appears limited based on these metrics.

Growth Trends And Dividend Policy

The company's minimal revenue base and consistent losses indicate stagnant or declining growth trends. With no dividend payments and negative earnings, FTI does not currently return capital to shareholders. The focus appears to be on sustaining operations rather than pursuing expansion, given the constrained financial resources and challenging operational metrics observed in the current period.

Valuation And Market Expectations

With a market capitalization of approximately CAD 4.4 million, the market appears to be assigning value beyond current financial metrics, potentially reflecting speculative expectations about future turnaround prospects. The negative beta of -0.345 suggests low correlation with broader market movements, which is typical for micro-cap companies with limited trading liquidity. Valuation appears disconnected from fundamental performance, indicating market anticipation of strategic changes or recovery.

Strategic Advantages And Outlook

FTI's primary advantage lies in its niche focus on liquidation merchandise, which can offer higher margins when executed effectively. However, the current financial results suggest operational execution challenges. The outlook remains uncertain given the company's weak financial position and limited scale. Success would require significant improvement in inventory turnover, debt management, and revenue generation capabilities to establish a sustainable business model in the competitive surplus goods market.

Sources

Company filingsTSXV disclosures

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