investorscraft@gmail.com

Intrinsic ValueHEXO Corp. (HEXO.TO)

Previous Close$0.88
Intrinsic Value
Upside potential
Previous Close
$0.88

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

HEXO Corp. operates in the highly competitive Canadian cannabis market, specializing in both adult-use and medical cannabis products. The company differentiates itself through a diversified brand portfolio, including HEXO for premium cannabis, Little Victory and Veryvell for cannabis-infused beverages, and UP Cannabis for value-focused offerings. HEXO has strategically aligned with Tilray Brands to enhance distribution and operational synergies, positioning itself as a mid-tier player with a focus on innovation and brand loyalty. The cannabis sector remains volatile due to regulatory shifts and pricing pressures, but HEXO’s multi-brand approach and beverage segment provide niche diversification. Despite challenges in profitability, the company targets cost efficiencies and premium product segments to stabilize margins. Its market position hinges on execution in a saturated industry where scale and branding are critical for long-term viability.

Revenue Profitability And Efficiency

HEXO reported FY2022 revenue of CAD 191.1 million, reflecting the broader industry’s pricing and demand challenges. Net losses widened to CAD 1.07 billion, driven by impairment charges and operational inefficiencies. Negative operating cash flow (CAD 116.7 million) and elevated capital expenditures (CAD 34.7 million) underscore ongoing liquidity strain, though cash reserves (CAD 83.2 million) provide near-term flexibility. Margins remain pressured by competitive dynamics and fixed-cost absorption.

Earnings Power And Capital Efficiency

The company’s diluted EPS of CAD -38.68 highlights severe earnings erosion, exacerbated by high debt (CAD 251.5 million) and restructuring costs. Capital efficiency is suboptimal, with cash burn outweighing revenue generation. Strategic partnerships, like the Tilray alliance, aim to improve asset utilization, but near-term profitability hinges on cost rationalization and higher-margin product adoption.

Balance Sheet And Financial Health

HEXO’s balance sheet shows CAD 83.2 million in cash against CAD 251.5 million in total debt, indicating leverage concerns. The absence of dividends aligns with liquidity preservation efforts. While equity dilution (27.8 million shares outstanding) has mitigated immediate solvency risks, sustained negative cash flows necessitate further operational restructuring or financing to avoid long-term distress.

Growth Trends And Dividend Policy

Growth is challenged by sector-wide oversupply and pricing volatility, though HEXO’s beverage and premium brands offer niche opportunities. No dividends are paid, reflecting reinvestment needs and financial constraints. Future growth depends on market consolidation, regulatory easing, and successful execution of high-margin product strategies.

Valuation And Market Expectations

With a market cap of CAD 38.7 million and a beta of 2.13, HEXO is viewed as a high-risk, speculative play. Investors anticipate either turnaround execution or further industry consolidation. The steep net losses and cash burn suggest skepticism about standalone viability, though strategic alliances could unlock latent value.

Strategic Advantages And Outlook

HEXO’s multi-brand strategy and Tilray partnership provide differentiation, but execution risks persist. The outlook remains cautious, with success contingent on cost control, premium segment traction, and potential M&A. Regulatory tailwinds or international expansion could improve prospects, but near-term challenges dominate.

Sources

Company filings, TSX disclosures, Bloomberg

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