investorscraft@gmail.com

Intrinsic Value of Visionary Holdings Inc. (GV)

Previous Close$1.77
Intrinsic Value
Upside potential
Previous Close
$1.77

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

Visionary Holdings Inc. operates in the education sector, focusing on providing innovative learning solutions through its proprietary platforms and institutions. The company generates revenue primarily through tuition fees, online course subscriptions, and ancillary educational services, positioning itself as a hybrid provider of traditional and digital education. Its market position is bolstered by strategic partnerships with academic institutions and technology providers, enabling it to cater to a diverse student base across multiple geographies. The education technology sector is highly competitive, but Visionary Holdings differentiates itself through a blend of accredited programs and scalable digital infrastructure. The company targets both domestic and international markets, leveraging its hybrid model to adapt to varying regulatory and demographic conditions. Its ability to integrate technology with conventional education methods provides a unique value proposition, though it faces challenges from established players and emerging edtech startups.

Revenue Profitability And Efficiency

For FY 2024, Visionary Holdings reported revenue of $9.38 million, with net income of $1.02 million, translating to a diluted EPS of $0.0211. Operating cash flow was negative at $4.10 million, reflecting significant investments in growth initiatives. Capital expenditures totaled $1.31 million, indicating ongoing infrastructure and technological upgrades. The company's profitability metrics suggest modest margins, with efficiency improvements likely required to sustain long-term growth.

Earnings Power And Capital Efficiency

The company's earnings power is currently constrained by high operating costs, as evidenced by negative operating cash flow. However, its net income of $1.02 million demonstrates an ability to generate profits despite these challenges. Capital efficiency remains a focus area, with investments aimed at scaling digital platforms and expanding educational offerings. The balance between growth spending and profitability will be critical for future earnings stability.

Balance Sheet And Financial Health

Visionary Holdings' balance sheet shows $0.62 million in cash and equivalents against total debt of $63.21 million, indicating a leveraged position. The high debt load raises concerns about financial flexibility, though the absence of dividends suggests reinvestment priorities. The company's ability to manage debt servicing while funding growth will be pivotal for maintaining financial health in the coming years.

Growth Trends And Dividend Policy

Growth trends are driven by expansion in digital education and strategic partnerships, though operating cash flow challenges highlight the cost of scaling. The company does not currently pay dividends, opting instead to reinvest earnings into growth initiatives. Future dividend potential will depend on achieving sustainable profitability and reducing leverage.

Valuation And Market Expectations

With a modest net income and high debt levels, the company's valuation likely reflects its growth potential rather than current earnings. Market expectations may be tempered by cash flow concerns, but optimism around edtech adoption could support long-term valuation upside if execution improves.

Strategic Advantages And Outlook

Visionary Holdings' strategic advantages lie in its hybrid education model and technology integration, positioning it to capitalize on the growing demand for flexible learning solutions. The outlook hinges on successful debt management and scaling profitability. Sector tailwinds in edtech provide opportunities, but execution risks remain significant given the competitive landscape and financial constraints.

Sources

Company filings, CIK 0001892274

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