investorscraft@gmail.com

Intrinsic ValueCO2 Gro Inc. (GROW.V)

Previous Close$0.02
Intrinsic Value
Upside potential
Previous Close
$0.02

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2022 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

CO2 Gro Inc. operates within the agricultural technology sector, specifically focusing on enhancing plant growth through its proprietary CO2 gas infusion solutions. The company's core revenue model is built on commercializing its patent-licensed technology and patent-pending CO2 delivery systems, primarily targeting commercial greenhouse operators. This positions CO2 Gro at the intersection of agricultural inputs and environmental technology, offering a specialized service aimed at increasing crop yields and improving operational efficiency for controlled environment agriculture. The company's market position is that of a niche technology provider in the broader ag-tech landscape, competing with both traditional agricultural input companies and emerging agricultural technology firms. Its technology addresses the specific challenge of optimizing CO2 distribution in greenhouse settings, which can be a limiting factor for plant photosynthesis and growth. By focusing on this specialized application, CO2 Gro aims to establish itself as a key enabler for high-efficiency greenhouse operations seeking to maximize productivity while managing resource inputs effectively within the competitive horticulture and floriculture markets.

Revenue Profitability And Efficiency

For FY 2022, CO2 Gro reported revenue of CAD 284,836, indicating early-stage commercial activity. The company operated at a significant net loss of CAD 1,765,052, reflecting the substantial investment phase required for technology commercialization. Operating cash flow was negative CAD 1,270,757, demonstrating the cash-intensive nature of research, development, and market penetration efforts characteristic of emerging agricultural technology companies.

Earnings Power And Capital Efficiency

The company reported a diluted EPS of -CAD 0.0184, consistent with its pre-revenue development stage. Capital expenditures were negligible at CAD 0, suggesting minimal investment in physical assets during the period. The financial profile indicates that CO2 Gro's earnings power remains unrealized as the company focuses on establishing its technology platform and securing initial commercial deployments in the competitive agricultural inputs market.

Balance Sheet And Financial Health

CO2 Gro maintained CAD 1,096,631 in cash and equivalents against total debt of CAD 194,799, providing a reasonable liquidity buffer for ongoing operations. The modest debt level relative to cash reserves suggests a conservative financing approach. However, the negative operating cash flow indicates the company will need to carefully manage its cash runway to support continued technology development and commercial expansion activities.

Growth Trends And Dividend Policy

As an early-stage technology company, CO2 Gro does not pay dividends, reinvesting all available resources into business development. The company's growth trajectory is focused on technology validation and market adoption rather than historical financial growth metrics. Future growth will depend on successful commercialization of its CO2 infusion technology and expansion within the controlled environment agriculture sector.

Valuation And Market Expectations

With a market capitalization of approximately CAD 1.95 million, the market valuation reflects the high-risk, high-potential nature of an early-stage agricultural technology company. The beta of 0.94 suggests stock volatility roughly in line with the broader market. Current valuation appears to incorporate expectations for future technology adoption and revenue growth rather than current financial performance.

Strategic Advantages And Outlook

CO2 Gro's strategic advantage lies in its patented CO2 infusion technology, which addresses a specific need in controlled environment agriculture. The outlook depends on successful technology commercialization, customer adoption rates, and the company's ability to scale its solution effectively. Key challenges include demonstrating economic benefits to potential customers and navigating the competitive agricultural technology landscape while managing financial resources through the development phase.

Sources

Company filingsTSXV disclosures

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2023202420252026202720282029203020312032203320342035203620372038203920402041204220432044204520462047

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