investorscraft@gmail.com

Intrinsic ValueHigh Tide Inc. (HITI.V)

Previous Close$3.04
Intrinsic Value
Upside potential
Previous Close
$3.04

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 as a diversified cannabis retailer and accessory manufacturer with a significant footprint across North America and Europe. The company's core revenue model integrates multiple verticals, including direct retail operations through its extensive network of physical stores, e-commerce platforms like Grasscity.com and CBDcity.com, and wholesale distribution of cannabis products and smoking accessories. This multi-pronged approach allows High Tide to capture value across the cannabis ecosystem, from manufacturing and distribution to direct consumer sales. Operating in the highly regulated pharmaceutical sector, the company has established itself as one of Canada's largest non-franchised cannabis retailers, leveraging its scale to compete effectively in a fragmented market. Its market positioning is strengthened by proprietary data analytics services and a strong private label portfolio, creating a defensible business model that extends beyond basic retail. The company's international presence provides additional growth avenues beyond the mature Canadian market, positioning it to capitalize on evolving global cannabis regulations.

Revenue Profitability And Efficiency

High Tide generated substantial revenue of CAD 522.3 million for the fiscal year, demonstrating significant scale in the cannabis retail sector. However, the company reported a net loss of CAD 4.3 million, indicating ongoing challenges in achieving sustainable profitability despite its market presence. The positive operating cash flow of CAD 35.5 million suggests the core business generates cash, though capital expenditures of CAD 9.0 million reflect continued investment in store network and infrastructure. The company operates in a competitive landscape where margin pressure remains a persistent industry challenge.

Earnings Power And Capital Efficiency

The company reported a diluted EPS of -CAD 0.0536, reflecting the net loss position for the period. While revenue generation is strong, earnings power remains constrained by the competitive nature of cannabis retail and associated operational costs. The positive operating cash flow relative to capital expenditures indicates reasonable capital efficiency in converting revenue to cash, though profitability metrics require improvement to demonstrate sustainable earnings capacity across the business cycle.

Balance Sheet And Financial Health

High Tide maintains a cash position of CAD 47.3 million against total debt of CAD 74.6 million, resulting in a net debt position. The balance sheet structure reflects the capital-intensive nature of retail expansion, with debt levels requiring careful management. The company's financial health is supported by its market capitalization of approximately CAD 432 million, providing equity market access, though leverage metrics warrant monitoring given the industry's volatility and regulatory uncertainties.

Growth Trends And Dividend Policy

The company demonstrates substantial revenue scale, though growth trends must be assessed in context of the evolving cannabis market dynamics. High Tide maintains a zero dividend policy, consistent with its growth-focused strategy that prioritizes reinvestment into store expansion, market development, and operational improvements. This approach aligns with companies in rapid expansion phases within emerging industries, where capital preservation for growth initiatives takes precedence over shareholder distributions.

Valuation And Market Expectations

With a market capitalization of approximately CAD 432 million, the market values High Tide at a significant multiple to its current earnings, reflecting expectations for future growth and market share gains. The beta of 0.977 indicates stock volatility slightly below the market average, suggesting investors perceive moderate risk relative to the broader market. Valuation metrics likely incorporate anticipation of regulatory changes and international expansion potential beyond current financial performance.

Strategic Advantages And Outlook

High Tide's strategic advantages include its multi-channel approach combining physical retail, e-commerce, and wholesale operations, creating diversification benefits. The company's scale as a major Canadian retailer provides purchasing power and brand recognition. The outlook remains tied to regulatory developments in existing and new markets, with success dependent on effective execution of expansion strategies and achieving sustainable profitability amidst industry consolidation and competitive pressures.

Sources

Company filingsMarket data

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