investorscraft@gmail.com

Intrinsic ValueGraphene Manufacturing Group Ltd (GMG.V)

Previous Close$2.55
Intrinsic Value
Upside potential
Previous Close
$2.55

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

Graphene Manufacturing Group Ltd operates in the specialty chemicals sector, focusing on the development and commercialization of graphene-based technologies. The company's core revenue model centers on manufacturing and supplying graphene-enhanced energy solutions, including energy-saving products and energy storage systems. GMG serves diverse industrial segments such as facility management, transportation, food supply chains, automotive operations, and battery materials, positioning itself at the intersection of advanced materials and clean technology innovation. As an early-stage company in the emerging graphene market, GMG faces the dual challenge of scaling production capabilities while establishing commercial viability for its proprietary technologies. The company's market position reflects its status as a development-stage enterprise working to transition from research and development to commercial revenue generation in the competitive advanced materials landscape. GMG's strategic focus on practical applications like energy efficiency and battery enhancement differentiates its approach within the broader graphene industry, which spans multiple potential applications across various industrial sectors.

Revenue Profitability And Efficiency

GMG remains in the early commercial stage with CAD $0.3 million in revenue for FY2024, reflecting the company's ongoing transition from development to market deployment. The company reported a net loss of CAD $7.4 million, consistent with its pre-revenue development phase where research and commercialization expenses exceed initial sales. Operating cash flow was negative CAD $5.0 million, indicating significant cash consumption as the company invests in scaling its graphene production and application technologies.

Earnings Power And Capital Efficiency

The company's diluted EPS of -CAD $0.0865 reflects the substantial investments required to establish commercial operations in the emerging graphene market. Capital expenditures of CAD $2.4 million demonstrate ongoing investment in production infrastructure and technology development. GMG's current earnings power is constrained by the early stage of its commercial operations, with profitability dependent on successful scaling and market adoption of its graphene-based solutions.

Balance Sheet And Financial Health

GMG maintains CAD $4.0 million in cash and equivalents against CAD $1.4 million in total debt, providing some financial flexibility for near-term operations. The company's financial position reflects its development-stage status, with liquidity sufficient to support ongoing research and initial commercialization efforts. The balance sheet structure is typical of early-stage technology companies, prioritizing investment in intellectual property and production capabilities over immediate profitability.

Growth Trends And Dividend Policy

As a pre-revenue development company, GMG does not pay dividends, instead reinvesting all available capital into technology development and market expansion. Growth trends are primarily measured through technological milestones and commercial partnerships rather than traditional financial metrics. The company's focus remains on establishing commercial viability for its graphene applications before transitioning to sustainable revenue growth and eventual profitability.

Valuation And Market Expectations

With a market capitalization of approximately CAD $79.6 million and a beta of 1.48, GMG's valuation reflects high growth expectations inherent to emerging technology companies. The significant premium to current revenue levels indicates market anticipation of successful commercialization and future market penetration. The elevated beta suggests investors perceive substantial volatility and risk-reward potential relative to the broader market.

Strategic Advantages And Outlook

GMG's strategic position hinges on its proprietary graphene production technology and focus on practical energy applications. The company faces the critical challenge of transitioning from technology development to commercial scale operations. Near-term success depends on securing additional commercial partnerships, demonstrating product efficacy at scale, and managing cash resources effectively while pursuing market adoption in competitive energy and materials sectors.

Sources

Company financial statementsTSXV filings

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