investorscraft@gmail.com

Intrinsic Value of Greenlane Renewables Inc. (GRN.TO)

Previous Close$0.10
Intrinsic Value
Upside potential
Previous Close
$0.10

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

Greenlane Renewables Inc. operates in the industrial pollution and treatment controls sector, specializing in biogas upgrading systems that convert organic waste into renewable natural gas (RNG). The company’s core revenue model is driven by the sale and servicing of its proprietary technologies, including water wash, pressure swing adsorption, and membrane separation systems, marketed under the Greenlane Biogas brand. These systems are critical for landfills, wastewater treatment plants, and agricultural facilities seeking to decarbonize operations by upgrading biogas to pipeline-quality biomethane. Greenlane competes in a niche but rapidly growing segment of the clean energy transition, leveraging its long-standing expertise since 1986 to serve global markets. Its positioning is strengthened by increasing regulatory support for RNG and corporate sustainability initiatives, though it faces competition from larger industrial gas players and emerging technology providers. The company’s focus on modular, scalable solutions allows it to cater to both small-scale projects and large industrial applications, differentiating it in a capital-intensive industry.

Revenue Profitability And Efficiency

Greenlane reported revenue of CAD 51.8 million for the period, reflecting its role in the expanding RNG infrastructure market. However, the company posted a net loss of CAD 1.86 million, indicating ongoing investment phases and operational scaling challenges. Positive operating cash flow of CAD 4.62 million suggests some efficiency in core operations, though profitability remains constrained by market penetration costs and R&D expenditures.

Earnings Power And Capital Efficiency

The company’s diluted EPS of zero underscores its current lack of earnings power, typical of growth-stage firms in renewable technology. Capital expenditures were minimal (CAD -75,000), implying a asset-light service model, but reliance on project-based revenue may limit consistent earnings scalability. The beta of 3.01 highlights high volatility tied to energy transition policies and commodity price swings.

Balance Sheet And Financial Health

Greenlane maintains a solid liquidity position with CAD 16.17 million in cash and equivalents against modest total debt of CAD 2.07 million, suggesting low near-term solvency risks. The balance sheet structure supports continued R&D and market expansion, though the absence of dividend payouts aligns with reinvestment priorities in a capital-intensive sector.

Growth Trends And Dividend Policy

Growth is tied to global adoption of RNG, with regulatory tailwinds in North America and Europe driving demand. The company does not pay dividends, retaining cash for technology development and project deployments. Shareholder returns are likely contingent on revenue scaling and eventual profitability, given the early-stage nature of the biogas upgrading market.

Valuation And Market Expectations

With a market cap of CAD 12.55 million, Greenlane trades at a significant discount to revenue, reflecting investor skepticism about near-term profitability in a speculative sector. The high beta implies market expectations of binary outcomes—either policy-driven growth or prolonged cash burn amid slower adoption curves.

Strategic Advantages And Outlook

Greenlane’s first-mover advantage in biogas upgrading and modular technology design positions it well for decentralized RNG projects. However, execution risks persist, including competition and reliance on policy incentives. The outlook hinges on scaling installations and achieving operating leverage, with long-term potential linked to global decarbonization trends.

Sources

Company filings, TSX 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