investorscraft@gmail.com

Intrinsic ValueHigh Tide Inc. (HITI)

Previous Close$2.23
Intrinsic Value
Upside potential
Previous Close
$2.23

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

High Tide Inc. operates in the rapidly evolving cannabis retail sector, primarily focusing on value-driven consumer segments. The company generates revenue through a vertically integrated model encompassing retail dispensaries, wholesale distribution, and ancillary services such as CBD products and accessories. Its flagship brands, including Canna Cabana and Grasscity, cater to cost-conscious consumers, differentiating it from premium-focused competitors. High Tide has strategically expanded its footprint across Canada and selectively in international markets, leveraging economies of scale to maintain competitive pricing. The company’s emphasis on data-driven retail optimization and loyalty programs enhances customer retention and market penetration. Despite regulatory challenges, High Tide’s diversified revenue streams and focus on operational efficiency position it as a resilient player in a fragmented industry.

Revenue Profitability And Efficiency

High Tide reported revenue of $522.3 million for FY 2024, reflecting its scale in the cannabis retail space. However, the company posted a net loss of $4.3 million, with diluted EPS of -$0.0545, indicating ongoing profitability challenges. Operating cash flow of $35.5 million suggests core operations are generating liquidity, though capital expenditures of $9.0 million highlight continued investment in growth.

Earnings Power And Capital Efficiency

The company’s ability to convert revenue into operating cash flow demonstrates moderate earnings power, but net losses underscore inefficiencies in cost management or pricing pressures. Capital efficiency metrics are not explicitly provided, but the balance between operating cash flow and capex suggests a focus on sustaining growth while managing liquidity.

Balance Sheet And Financial Health

High Tide’s balance sheet shows $47.3 million in cash and equivalents against $74.6 million in total debt, indicating a leveraged position. The absence of dividends aligns with its reinvestment strategy. While liquidity appears manageable, the debt load warrants monitoring, especially in a cyclical industry.

Growth Trends And Dividend Policy

Revenue growth trends are not detailed, but the lack of dividends and negative EPS suggest reinvestment is prioritized over shareholder returns. The company’s expansion strategy and operational cash flow generation may support future scalability if profitability improves.

Valuation And Market Expectations

Market expectations likely hinge on High Tide’s ability to achieve profitability amid sector volatility. The current valuation reflects skepticism, given negative earnings and leveraged positioning, though its revenue base offers a foundation for re-rating if margins improve.

Strategic Advantages And Outlook

High Tide’s cost leadership and diversified model provide resilience, but regulatory risks and competition persist. The outlook depends on execution in scaling profitably, with potential upside from international expansion and operational streamlining.

Sources

Company filings, CIK 0001847409

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