investorscraft@gmail.com

Intrinsic ValueGreenbriar Capital Corp. (GRB.V)

Previous Close$0.42
Intrinsic Value
Upside potential
Previous Close
$0.42

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

Greenbriar Capital Corp. operates as a development-stage renewable energy and real estate company focused on acquiring and developing sustainable infrastructure projects. The company's primary strategy centers on identifying undervalued real estate assets with renewable energy potential, particularly solar and wind projects, and navigating them through the complex development and permitting phases. Its current flagship initiative is a substantial 100-megawatt solar project in Puerto Rico, positioning it within the growing Caribbean renewable energy market. This development-focused model requires significant upfront capital and expertise in regulatory compliance, land acquisition, and project financing before potentially monetizing assets through project sales or long-term power purchase agreements. Greenbriar's niche positioning targets the intersection of real estate development and renewable energy generation, aiming to create value by transforming raw land or underutilized properties into operational clean energy facilities. The company operates in a highly competitive sector dominated by larger, capitalized utilities and independent power producers, requiring it to leverage specialized knowledge and strategic partnerships to advance its project pipeline.

Revenue Profitability And Efficiency

As a development-stage company, Greenbriar reported no revenue for the period, which is consistent with its business model of investing in long-term projects prior to commercialization. The company recorded a significant net loss of approximately CAD 5.14 million, reflecting substantial operational expenses, development costs, and administrative overhead required to advance its project pipeline. The negative operating cash flow of CAD 1.16 million further underscores the pre-revenue nature of its operations, as capital is consumed by development activities without corresponding income streams.

Earnings Power And Capital Efficiency

Greenbriar's current earnings power is negative, with a diluted EPS of -CAD 0.15, as the company is in a capital-intensive development phase. The absence of revenue generation highlights that capital is being deployed entirely towards future project development rather than current income production. The company's ability to create future earnings is entirely dependent on the successful completion and monetization of its project pipeline, which carries significant execution and market timing risk.

Balance Sheet And Financial Health

The company's balance sheet shows a challenging financial position with no reported cash and equivalents, while carrying total debt of approximately CAD 6.80 million. This combination indicates potential liquidity constraints and a reliance on future financing to fund ongoing operations and project development. The debt level relative to the company's market capitalization suggests a leveraged capital structure that may require refinancing or equity issuance to support continued project advancement.

Growth Trends And Dividend Policy

Greenbriar's growth trajectory is entirely forward-looking, hinging on the progression of its development pipeline, particularly the Puerto Rico solar project. The company does not pay a dividend, which is typical for early-stage development companies that reinvest all available capital into project advancement. Future growth is contingent upon successful project milestones, regulatory approvals, and securing additional financing to transition from development to revenue-generating operations.

Valuation And Market Expectations

With a market capitalization of approximately CAD 14.9 million, the market appears to be valuing Greenbriar based on the potential of its project pipeline rather than current financial performance. The negative beta of -0.629 suggests the stock's price movements have historically been inversely correlated with the broader market, which may reflect its speculative, project-dependent nature. Valuation is entirely speculative, contingent on successful project execution and future revenue generation.

Strategic Advantages And Outlook

Greenbriar's strategic advantage lies in its focused expertise in navigating the development phase of renewable energy projects, particularly in specific jurisdictions like Puerto Rico. The outlook is highly speculative, dependent on securing necessary financing, achieving critical development milestones, and ultimately monetizing assets. Success would transform the company into an operational entity, but the path involves substantial execution, regulatory, and market risks common to project development ventures.

Sources

Company Public FilingsTSXV 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