investorscraft@gmail.com

Intrinsic ValueNanoXplore Inc. (GRA.TO)

Previous Close$2.49
Intrinsic Value
Upside potential
Previous Close
$2.49

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

NanoXplore Inc. operates in the advanced materials sector, specializing in graphene-based solutions for industrial applications. The company produces GrapheneBlack powder and graphene-enhanced masterbatch pellets, catering to industries such as transportation, packaging, and electronics. Its proprietary technology enables lightweight, high-performance composite materials, particularly for automotive applications like battery enclosures and exterior parts. As a leader in graphene commercialization, NanoXplore differentiates itself through scalable production capabilities and partnerships with industrial manufacturers. The company serves a global clientele across North America and Europe, positioning itself at the intersection of materials science and sustainable innovation. With graphene adoption still in early stages, NanoXplore’s ability to demonstrate cost-effective performance enhancements in end-use applications is critical to its long-term market penetration. The company competes against traditional material suppliers while advocating for graphene’s superior properties in conductivity, strength, and weight reduction.

Revenue Profitability And Efficiency

NanoXplore reported revenue of CAD 128.6 million for the period, reflecting its growing industrial customer base. The company posted a net loss of CAD 11.7 million, with diluted EPS of -CAD 0.0687, indicating ongoing investments in scaling operations. Operating cash flow was positive at CAD 4.4 million, though capital expenditures of CAD 9.2 million highlight continued infrastructure and R&D spending to advance graphene adoption.

Earnings Power And Capital Efficiency

The negative net income underscores NanoXplore’s growth-phase challenges, as it balances commercialization efforts with R&D costs. The modest operating cash flow suggests improving working capital management, but profitability remains constrained by upfront production scaling and customer adoption timelines. Capital expenditures exceed operating cash flow, emphasizing reliance on external funding to drive expansion.

Balance Sheet And Financial Health

NanoXplore maintains a solid liquidity position with CAD 26.5 million in cash and equivalents, against total debt of CAD 20.8 million. The debt level appears manageable relative to its cash reserves, though the lack of profitability necessitates careful monitoring of burn rates. The balance sheet supports near-term operational needs but may require additional financing for large-scale growth initiatives.

Growth Trends And Dividend Policy

Revenue growth is tied to industrial adoption of graphene-enhanced materials, particularly in electric vehicle components. The company does not pay dividends, reinvesting all cash flows into technology development and market expansion. Future performance hinges on securing long-term contracts with automotive and industrial partners to achieve economies of scale.

Valuation And Market Expectations

With a market cap of CAD 394 million, NanoXplore trades at approximately 3x revenue, reflecting investor optimism about graphene’s disruptive potential. The beta of 0.914 suggests moderate correlation with broader market movements. Valuation assumes successful commercialization, making execution critical to justifying current multiples.

Strategic Advantages And Outlook

NanoXplore’s proprietary graphene production technology and focus on automotive applications provide a competitive edge. Partnerships with industrial manufacturers could accelerate adoption, but macroeconomic headwinds and slower-than-expected material substitution pose risks. The outlook depends on demonstrating cost parity with conventional materials while highlighting performance benefits.

Sources

Company filings, Toronto Stock Exchange disclosures

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