investorscraft@gmail.com

Intrinsic ValueReGen III Corp. (GIII.V)

Previous Close$0.21
Intrinsic Value
Upside potential
Previous Close
$0.21

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

ReGen III Corp. operates as a cleantech recycling company specializing in the advanced re-refining of used motor oil. The company's core business model centers on deploying its proprietary, patented technologies to transform waste lubricants into high-value Group III base oils, which are premium feedstock for lubricant manufacturers. Unlike traditional re-refiners that produce lower-grade products, ReGen III's technological edge allows it to target a more lucrative segment of the lubricants market, positioning itself at the intersection of the circular economy and the energy sector. The company's strategy involves licensing its technology and developing its own re-refinery assets to capitalize on the growing demand for sustainable base oil production. Within the competitive landscape of oil recycling, ReGen III aims to differentiate itself through its ability to yield a superior product mix, thereby addressing environmental regulations and the industry's shift towards higher-performance, environmentally responsible lubricants. Its market position is that of an innovator seeking to commercialize a proven process on an industrial scale, with the potential to disrupt traditional base oil supply chains.

Revenue Profitability And Efficiency

As a development-stage company, ReGen III has not yet commenced commercial operations, resulting in zero revenue for the fiscal year. The company reported a net loss of approximately CAD 3.7 million, reflecting significant ongoing expenditures related to technology development, engineering, and corporate administration. The negative operating cash flow of CAD 3.7 million underscores the pre-revenue nature of the business, with capital being consumed to advance its projects toward commercialization rather than generating returns from current activities.

Earnings Power And Capital Efficiency

The company currently exhibits no earnings power, as evidenced by a diluted loss per share of CAD 0.0314. Capital efficiency metrics are not applicable in the traditional sense, as the business model is in a pre-revenue, investment-heavy phase. The primary use of capital is directed towards finalizing engineering designs, securing permits, and advancing funding initiatives for the construction of its first commercial-scale re-refinery, which is critical for future value creation.

Balance Sheet And Financial Health

ReGen III maintains a modest cash position of CAD 280,212, which is insufficient to fund its planned development activities. The company carries total debt of approximately CAD 4.1 million, indicating a leveraged financial structure for its stage of development. This combination of limited liquidity and existing debt obligations highlights a reliance on future financing, such as equity issuance or project debt, to successfully execute its business plan and achieve operational status.

Growth Trends And Dividend Policy

The company's growth trajectory is entirely forward-looking, contingent upon the successful financing, construction, and commissioning of its initial re-refinery facility. There are no historical revenue trends to analyze. Consistent with its development phase and lack of profitability, ReGen III does not pay a dividend, and all capital is reinvested into advancing its strategic projects. Future growth is intrinsically linked to the commercialization of its patented technology.

Valuation And Market Expectations

The market capitalization of approximately CAD 25.6 million reflects investor speculation on the company's ability to successfully commercialize its technology and generate future cash flows. A beta of 1.58 suggests the stock is perceived as significantly more volatile than the broader market, which is typical for early-stage ventures in the cleantech and resource sectors. The valuation is not supported by current earnings but rather by the potential value of its intellectual property and project pipeline.

Strategic Advantages And Outlook

ReGen III's primary strategic advantage lies in its portfolio of patented re-refining technologies, which are designed to produce high-value base oils from waste. The outlook is highly dependent on securing the substantial capital required for plant construction and navigating the execution risks associated with building a first-of-its-kind facility. Success would position the company as a leader in sustainable base oil production, but the path to commercialization remains the critical challenge.

Sources

Company DescriptionFinancial Data Provided

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