Previous Close | $1.77 |
Intrinsic Value | $0.20 |
Upside potential | -89% |
Data is not available at this time.
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.
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.
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.
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 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.
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.
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.
Company filings, CIK 0001892274
show cash flow forecast
Fiscal year | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
Revenue growth rate, % | NaN | |||||||||||||||||||||||||
Revenue, $ | NaN | |||||||||||||||||||||||||
Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
Total operating expenses, $m | NaN | |||||||||||||||||||||||||
Operating income, $m | NaN | |||||||||||||||||||||||||
EBITDA, $m | NaN | |||||||||||||||||||||||||
Interest expense (income), $m | NaN | |||||||||||||||||||||||||
Earnings before tax, $m | NaN | |||||||||||||||||||||||||
Tax expense, $m | NaN | |||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
Total assets, $m | NaN | |||||||||||||||||||||||||
Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
Average production assets, $m | NaN | |||||||||||||||||||||||||
Working capital, $m | NaN | |||||||||||||||||||||||||
Total debt, $m | NaN | |||||||||||||||||||||||||
Total liabilities, $m | NaN | |||||||||||||||||||||||||
Total equity, $m | NaN | |||||||||||||||||||||||||
Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
Funds from operations, $m | NaN | |||||||||||||||||||||||||
Change in working capital, $m | NaN | |||||||||||||||||||||||||
Cash from operations, $m | NaN | |||||||||||||||||||||||||
Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
New CAPEX, $m | NaN | |||||||||||||||||||||||||
Total CAPEX, $m | NaN | |||||||||||||||||||||||||
Free cash flow, $m | NaN | |||||||||||||||||||||||||
Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
Discount rate, % | NaN | |||||||||||||||||||||||||
PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
Current shareholders' claim on cash, % | NaN |