investorscraft@gmail.com

Intrinsic Value of Greenpro Capital Corp. (GRNQ)

Previous Close$1.71
Intrinsic Value
Upside potential
Previous Close
$1.71

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

Greenpro Capital Corp. operates as a financial services company specializing in advisory, corporate consulting, and venture capital services for small and medium-sized enterprises (SMEs) primarily in Asia. The company generates revenue through a diversified portfolio of services, including cross-border business solutions, financial consulting, and investment management. Its market positioning is niche, targeting SMEs seeking international expansion or capital access, though it competes with larger financial service providers and boutique firms in fragmented markets. Greenpro’s hybrid model combines fee-based consulting with investment-driven returns, though its scale remains limited compared to established players. The firm’s focus on cross-border transactions and alternative financing solutions differentiates it, but its growth is constrained by regional economic volatility and reliance on SME clientele, which often face liquidity challenges.

Revenue Profitability And Efficiency

Greenpro reported revenue of $3.5 million for the period, reflecting its modest scale in the financial services sector. The company posted a net loss of $715,284, with diluted EPS of -$0.09, indicating ongoing profitability challenges. Operating cash flow was negative at $1.36 million, exacerbated by minimal capital expenditures ($5,068), suggesting limited reinvestment in growth initiatives. The absence of dividends aligns with its current focus on stabilizing operations.

Earnings Power And Capital Efficiency

The negative earnings and cash flow underscore inefficiencies in converting revenue to profitability. With a diluted EPS of -$0.09, the company’s earnings power remains weak, likely due to high operating costs relative to its revenue base. The minimal capital expenditures imply low capital intensity but also limited near-term growth drivers, relying heavily on existing service lines for revenue generation.

Balance Sheet And Financial Health

Greenpro maintains a conservative debt profile, with total debt of $33,930 against cash reserves of $1.12 million, indicating negligible leverage. However, the negative operating cash flow raises liquidity concerns if sustained. The equity base, supported by 7.58 million outstanding shares, provides a cushion, but recurring losses may erode book value over time without operational improvements.

Growth Trends And Dividend Policy

The company’s growth trajectory appears stagnant, with no dividend distributions and persistent losses. Its reliance on SME clients in volatile markets limits visibility into sustainable expansion. Without clear catalysts for revenue diversification or margin improvement, Greenpro’s growth prospects remain uncertain, and its dividend policy is likely to stay inactive until profitability is achieved.

Valuation And Market Expectations

The market likely assigns a discounted valuation to Greenpro due to its unprofitability and niche positioning. The absence of dividends and negative EPS suggest investor expectations are muted, with focus on potential turnaround efforts or strategic pivots. The modest cash reserves may provide runway for restructuring, but broader market sentiment hinges on demonstrated operational progress.

Strategic Advantages And Outlook

Greenpro’s cross-border expertise and SME focus offer differentiation, but execution risks and competitive pressures persist. The outlook remains cautious, contingent on cost management and client acquisition. Near-term priorities may include stabilizing cash flow and exploring synergistic partnerships, though macroeconomic headwinds in Asia could delay recovery.

Sources

SEC filings (10-K), company 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