investorscraft@gmail.com

Intrinsic ValueGreenPower Motor Company Inc. (GPV.V)

Previous Close$2.10
Intrinsic Value
Upside potential
Previous Close
$2.10

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 operates within the electric vehicle manufacturing sector, specifically targeting the commercial transportation market across North America. The company's core revenue model integrates both direct sales and leasing arrangements for its diverse portfolio of zero-emission vehicles. GreenPower specializes in designing and producing medium to heavy-duty electric vehicles, including transit buses, school buses, shuttle buses, and cargo vans, serving municipal transit authorities, school districts, and commercial fleet operators. This strategic focus positions the company within the rapidly evolving clean transportation ecosystem, capitalizing on regulatory tailwinds and increasing demand for sustainable mobility solutions. The company's market position is that of a specialized niche player competing against larger industrial vehicle manufacturers by offering purpose-built electric platforms rather than converted diesel vehicles. GreenPower's operational footprint spans Canada and the United States, where it leverages direct customer relationships and distributor networks to commercialize its technology. The company's product development strategy emphasizes vehicle configurations that meet specific operational requirements for last-mile delivery, public transit, and student transportation applications, creating differentiated value propositions in segments with stringent operational demands.

Revenue Profitability And Efficiency

For the fiscal year ending March 2025, GreenPower generated CAD 19.8 million in revenue while reporting a significant net loss of CAD 18.7 million. The company's negative earnings per share of CAD 6.80 reflects the substantial operating costs associated with its growth phase in the capital-intensive electric vehicle manufacturing sector. Operating cash flow was negative CAD 6.0 million, indicating ongoing cash consumption from core operations as the company scales its production and delivery capabilities in a competitive market environment.

Earnings Power And Capital Efficiency

The company's current financial performance demonstrates the challenges of achieving profitability in the early-stage commercial EV manufacturing sector. With negative operating cash flow and substantial net losses, GreenPower's earnings power remains under development as it works to achieve economies of scale. The capital expenditure of CAD 83,172 suggests limited investment in property, plant, and equipment during this period, potentially indicating a focus on optimizing existing production capacity rather than significant expansion.

Balance Sheet And Financial Health

GreenPower's balance sheet shows constrained liquidity with CAD 344,244 in cash against total debt of CAD 19.9 million, creating a leveraged financial position. This debt-to-cash ratio indicates potential liquidity challenges and suggests the company may require additional financing to support ongoing operations and growth initiatives. The capital structure reflects the funding requirements typical of development-stage companies in the capital-intensive automotive manufacturing industry.

Growth Trends And Dividend Policy

As a growth-oriented company in the emerging electric commercial vehicle market, GreenPower does not pay dividends, instead reinvesting available capital into business development. The company's growth trajectory is tied to adoption rates of electric vehicles in commercial fleets and its ability to secure larger production contracts. Market expansion depends on continued regulatory support for zero-emission vehicles and the company's execution capabilities in scaling manufacturing operations to meet demand.

Valuation And Market Expectations

With a market capitalization of approximately CAD 13.1 million, the market valuation reflects the high-risk profile of an early-stage electric vehicle manufacturer. The exceptionally high beta of 4.34 indicates extreme volatility and sensitivity to market movements, characteristic of companies in emerging technology sectors. This valuation suggests investors are pricing in significant execution risk alongside potential growth opportunities in the evolving commercial EV landscape.

Strategic Advantages And Outlook

GreenPower's strategic position hinges on its specialized focus on commercial electric vehicles ahead of broader industry electrification trends. The company's outlook depends on its ability to secure larger fleet orders, achieve manufacturing efficiencies, and navigate supply chain challenges while managing its leveraged balance sheet. Success will require demonstrating operational scalability and vehicle reliability to establish a sustainable market position against both emerging competitors and established manufacturers entering the electric commercial vehicle space.

Sources

Company filingsMarket data

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