investorscraft@gmail.com

Intrinsic ValueGreen Impact Partners Inc. (GIP.V)

Previous Close$2.50
Intrinsic Value
Upside potential
Previous Close
$2.50

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

Green Impact Partners Inc. operates as a specialized clean energy company focused on environmental solutions across North America. The company's diversified operations span two core segments: Water and Industrial services, and Energy Production. Its foundational business involves operating seven water and solids treatment and recycling facilities, providing essential waste management services to sectors including agriculture, oil and gas production, potash mining, and public infrastructure. This established service base generates recurring revenue while supporting environmental sustainability. The company's strategic growth vector centers on developing, building, and operating renewable natural gas (RNG) projects, positioning it at the intersection of waste management and clean energy transition. Green Impact Partners leverages organic waste streams to produce RNG, biofuels, and hydrogen, creating circular economy solutions that convert environmental liabilities into valuable energy assets. This dual-pronged approach provides revenue stability from traditional waste services while capturing growth opportunities in the expanding renewable fuels market. The company serves a diverse industrial customer base across multiple sectors, benefiting from long-term relationships and regulatory tailwinds supporting waste reduction and clean energy adoption. Its market position is characterized by niche specialization in converting waste streams into renewable energy, competing against both traditional waste management firms and pure-play renewable energy developers.

Revenue Profitability And Efficiency

The company generated CAD 145.0 million in revenue for the period, demonstrating substantial operational scale within its niche markets. However, profitability remains challenged with a net loss of CAD 22.0 million and diluted EPS of -CAD 1.03, indicating ongoing investments and development costs outweighing current earnings. Operating cash flow was negative CAD 2.6 million, while capital expenditures of CAD 7.9 million reflect continued investment in growth initiatives, particularly in renewable energy infrastructure development.

Earnings Power And Capital Efficiency

Current earnings power is constrained by the capital-intensive nature of developing renewable energy projects, evidenced by the negative net income and operating cash flow. The company appears to be in an investment phase, deploying capital toward building its RNG production capacity. The significant gap between operating cash flow and capital expenditures suggests substantial external funding requirements to support growth ambitions in the renewable energy segment.

Balance Sheet And Financial Health

Financial flexibility appears limited with CAD 1.6 million in cash against CAD 28.6 million in total debt, creating a leveraged position that may constrain near-term operational flexibility. The modest cash position relative to debt obligations suggests potential dependency on external financing or operational cash generation to meet ongoing capital requirements and support continued project development in the capital-intensive renewable energy sector.

Growth Trends And Dividend Policy

The company maintains a growth-focused strategy with no dividend distribution, reinvesting all available resources into expanding its renewable energy portfolio and treatment facilities. Growth appears oriented toward building scale in RNG production capabilities, leveraging its existing waste treatment infrastructure to create integrated energy solutions. The capital expenditure program indicates active development of new projects rather than harvesting cash flows from mature operations.

Valuation And Market Expectations

With a market capitalization of approximately CAD 62.4 million, the market appears to be valuing the company based on future growth potential rather than current financial performance. The modest beta of 0.369 suggests lower volatility relative to the broader market, potentially reflecting investor perception of the company's early-stage development status within the renewable utilities sector.

Strategic Advantages And Outlook

The company's strategic advantage lies in its integrated approach combining established waste treatment operations with emerging renewable energy production. This creates potential synergies where waste streams from treatment facilities can feed RNG production, offering circular economy benefits. The outlook depends on successful execution of RNG project development, regulatory support for renewable fuels, and the company's ability to transition from development phase to sustainable profitability in the evolving clean energy landscape.

Sources

Company financial reportingMarket 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