investorscraft@gmail.com

Intrinsic Valuegood natured Products Inc. (GDNP.V)

Previous Close$0.01
Intrinsic Value
Upside potential
Previous Close
$0.01

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2023 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

good natured Products Inc. operates as a specialized manufacturer and distributor of plant-based bioplastic products within the sustainable packaging industry. The company focuses on designing and producing environmentally conscious alternatives to conventional plastics, serving both packaging and durable goods markets across North America. Its core revenue model involves the sale of proprietary bioplastic formulations and finished products to commercial clients in food service, retail, and industrial sectors, positioning itself at the intersection of material science and consumer sustainability trends. The company's market position targets the growing demand for compostable and reduced-carbon footprint solutions, competing against both traditional plastic producers and emerging green technology firms. By offering a diversified portfolio that includes food packaging, household items, and industrial supplies, good natured aims to capture market share in the rapidly evolving bioplastics segment while addressing regulatory pressures against single-use plastics. Its specialization in extruded films and thermoformed packaging provides technical differentiation, though it operates in a capital-intensive industry with significant competition from larger, established packaging corporations with greater scale and resources.

Revenue Profitability And Efficiency

For FY2023, the company generated revenue of CAD 76.6 million while reporting a net loss of CAD 15.5 million. The negative operating cash flow of CAD 2.5 million and capital expenditures of CAD 2.7 million indicate ongoing investment requirements that currently outpace operational cash generation. These figures reflect the challenges of scaling a capital-intensive manufacturing business while developing sustainable materials in a competitive market, with profitability remaining an ongoing strategic focus.

Earnings Power And Capital Efficiency

The diluted EPS of -CAD 0.059 reflects the company's current stage of development where earnings power has not yet been established. The negative cash flow from operations suggests that the business model has not reached sufficient scale to generate sustainable internal funding. Capital efficiency metrics would benefit from improved operational leverage as the company grows its revenue base and optimizes its manufacturing and distribution footprint.

Balance Sheet And Financial Health

The balance sheet shows CAD 7.3 million in cash against total debt of CAD 63.4 million, indicating a leveraged financial position. This debt level relative to the company's market capitalization of approximately CAD 3.8 million suggests significant financial constraints and potential refinancing needs. The capital structure may require strategic review to ensure long-term viability and support ongoing operational requirements in a capital-intensive industry.

Growth Trends And Dividend Policy

As a growth-stage company focused on market expansion in the sustainable packaging sector, good natured does not pay dividends, reinvesting all available resources into business development. The revenue base demonstrates the company's ability to establish commercial traction, though the consistent losses indicate the challenges of achieving scalable profitability in the competitive packaging materials industry while funding research and development initiatives.

Valuation And Market Expectations

With a market capitalization of approximately CAD 3.8 million, the market appears to be pricing the company as a highly speculative investment, reflecting both the potential of the bioplastics market and the significant execution risks. The beta of 1.775 indicates higher volatility than the broader market, consistent with early-stage companies in emerging technology sectors where investor sentiment can fluctuate substantially based on growth prospects and funding requirements.

Strategic Advantages And Outlook

The company's strategic advantage lies in its focus on plant-based materials at a time of increasing regulatory and consumer preference for sustainable alternatives. However, the outlook is challenged by the need to achieve profitability amid intense competition and capital constraints. Success will depend on the company's ability to scale operations efficiently, manage its debt burden, and capitalize on the growing market demand for environmentally responsible packaging solutions across its North American markets.

Sources

Company filingsMarket data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2024202520262027202820292030203120322033203420352036203720382039204020412042204320442045204620472048

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