investorscraft@gmail.com

Intrinsic ValueGreenPower Motor Company Inc. (GP)

Previous Close$0.97
Intrinsic Value
Upside potential
Previous Close
$0.97

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2025 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

GreenPower Motor Company Inc. operates in the electric vehicle (EV) manufacturing sector, specializing in the design, assembly, and distribution of zero-emission commercial vehicles, including electric school buses, transit shuttles, and delivery vans. The company targets fleet operators and government agencies seeking sustainable transportation solutions, leveraging regulatory tailwinds favoring EV adoption. Its revenue model combines direct sales, leasing, and strategic partnerships with regional distributors. GreenPower competes in a rapidly evolving market dominated by established automakers and niche EV startups, differentiating itself through purpose-built designs and a focus on medium-duty applications. The company’s market position is bolstered by increasing public and private sector commitments to decarbonize transportation, though it faces challenges scaling production and securing consistent demand. Its growth hinges on securing large fleet orders and expanding manufacturing capacity to meet rising interest in electrified commercial vehicles.

Revenue Profitability And Efficiency

GreenPower reported revenue of $39.3 million for FY 2024, reflecting its niche presence in the commercial EV market. The company posted a net loss of $18.3 million, with an EPS of -$0.74, underscoring ongoing cost pressures from R&D, production scaling, and competitive pricing. Operating cash flow was negative at $1.1 million, though capital expenditures were modest at $0.4 million, suggesting restrained investment in capacity expansion during the period.

Earnings Power And Capital Efficiency

The company’s negative earnings and diluted EPS highlight persistent challenges in achieving profitability amid high operating costs and limited economies of scale. Capital efficiency remains constrained by low production volumes and upfront investments in vehicle development. GreenPower’s ability to improve margins depends on scaling deliveries, securing long-term contracts, and optimizing supply chain costs in a capital-intensive industry.

Balance Sheet And Financial Health

GreenPower’s balance sheet shows $1.2 million in cash and equivalents against $16.8 million in total debt, indicating liquidity constraints. The debt-heavy structure raises concerns about financial flexibility, particularly given recurring losses. Absent significant equity raises or debt restructuring, the company may face challenges funding operations and growth initiatives in the near term.

Growth Trends And Dividend Policy

Revenue growth is tied to adoption of its EV platforms, but profitability remains elusive. The company does not pay dividends, reinvesting limited resources into product development and market expansion. Future growth hinges on regulatory support for EV adoption and securing large fleet orders, though execution risks persist given its modest cash position.

Valuation And Market Expectations

The market likely prices GreenPower as a high-risk, high-potential play on commercial EV adoption, with valuation driven by long-term growth expectations rather than near-term fundamentals. Investor sentiment is sensitive to order announcements and policy developments favoring zero-emission vehicles.

Strategic Advantages And Outlook

GreenPower’s focus on purpose-built commercial EVs provides differentiation, but scalability and funding are critical hurdles. The outlook depends on securing strategic partnerships, improving cost structures, and navigating supply chain challenges. Success requires balancing growth investments with financial sustainability in a competitive and capital-intensive sector.

Sources

Company 10-K (CIK: 0001584547), FY 2024 financial statements

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2026202720282029203020312032203320342035203620372038203920402041204220432044204520462047204820492050

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