investorscraft@gmail.com

Intrinsic ValueGrowGeneration Corp. (GRWG)

Previous Close$1.31
Intrinsic Value
Upside potential
Previous Close
$1.31

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

GrowGeneration Corp. operates in the hydroponics and organic gardening sector, providing specialized products and services to commercial and hobbyist growers. The company generates revenue through the sale of hydroponic equipment, nutrients, lighting systems, and growing media, primarily targeting the cannabis cultivation market. Its vertically integrated model includes retail stores, e-commerce, and proprietary brands, positioning it as a key supplier in a rapidly evolving industry. The company competes with both local hydroponic retailers and larger agricultural suppliers, leveraging its expertise and scale to serve a niche but growing customer base. As regulatory environments shift, GrowGeneration is well-positioned to capitalize on expanding legal cannabis markets, though it faces challenges from pricing pressures and competition. Its strategic focus on high-margin proprietary products and customer education helps differentiate its offerings in a fragmented market.

Revenue Profitability And Efficiency

GrowGeneration reported revenue of $188.9 million for the period, reflecting its position in a competitive but expanding market. However, the company posted a net loss of $49.5 million, with diluted EPS of -$0.82, indicating ongoing profitability challenges. Operating cash flow was negative at $1.8 million, compounded by capital expenditures of $2.0 million, suggesting strained liquidity as the company invests in growth and operational efficiency.

Earnings Power And Capital Efficiency

The company’s negative earnings and cash flow highlight inefficiencies in its current operations, likely due to scaling costs and competitive pressures. With a capital-intensive retail and distribution model, GrowGeneration must improve margins through higher-margin product sales and cost controls. The lack of positive earnings power raises concerns about its ability to sustainably fund growth without additional capital raises.

Balance Sheet And Financial Health

GrowGeneration holds $27.5 million in cash and equivalents against $37.0 million in total debt, indicating moderate liquidity constraints. The balance sheet reflects a leveraged position, with limited flexibility to absorb further losses. While the company has no dividend obligations, its ability to service debt and fund operations hinges on improving profitability and cash flow generation in the near term.

Growth Trends And Dividend Policy

The company’s growth is tied to the expansion of legal cannabis markets and demand for hydroponic solutions. However, recent financial performance suggests challenges in translating top-line growth into profitability. GrowGeneration does not pay dividends, reinvesting all potential returns into operations and expansion. Future growth will depend on market conditions, regulatory developments, and execution of its strategic initiatives.

Valuation And Market Expectations

With negative earnings and cash flow, traditional valuation metrics are less meaningful. Investors likely price the stock based on long-term sector growth potential rather than near-term fundamentals. Market expectations appear tempered, given the company’s operational challenges and the speculative nature of the cannabis ancillary market.

Strategic Advantages And Outlook

GrowGeneration’s expertise in hydroponics and established retail footprint provide a competitive edge, but execution risks remain. The outlook depends on its ability to streamline costs, scale high-margin products, and navigate regulatory shifts. Success will require balancing growth investments with financial discipline, particularly in a capital-constrained environment. The company’s future hinges on broader industry trends and its capacity to adapt to evolving market dynamics.

Sources

Company filings, CIK 0001604868

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