investorscraft@gmail.com

Intrinsic ValueInterCure Ltd. (INCR)

Previous Close$1.57
Intrinsic Value
Upside potential
Previous Close
$1.57

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

InterCure Ltd. operates in the global cannabis industry, focusing on medical and adult-use markets. The company generates revenue through cultivation, distribution, and retail of cannabis products, leveraging vertical integration to control quality and costs. Its operations span multiple jurisdictions, including Israel, Canada, and Europe, positioning it as a key player in emerging cannabis markets. InterCure differentiates itself through pharmaceutical-grade standards, proprietary strains, and strategic partnerships, targeting both medical patients and recreational consumers. The company competes in a rapidly evolving sector characterized by regulatory complexity and increasing legalization trends. Its market position is bolstered by a strong brand portfolio, clinical research collaborations, and scalable production capabilities, though it faces intense competition from larger, well-capitalized players.

Revenue Profitability And Efficiency

InterCure reported revenue of $238.8 million for FY 2024, reflecting its active market presence. However, the company posted a net loss of $67.8 million, with diluted EPS of -$1.42, indicating ongoing profitability challenges. Operating cash flow was negative at $66.9 million, exacerbated by capital expenditures of $4.4 million, highlighting inefficiencies in converting revenue to cash. These metrics suggest operational and cost-control hurdles in a capital-intensive industry.

Earnings Power And Capital Efficiency

The company’s negative earnings and cash flow underscore its struggle to achieve sustainable profitability. High operating costs, regulatory compliance expenses, and competitive pricing pressures likely contribute to weak capital efficiency. With no dividend payments, InterCure reinvests minimal cash into shareholder returns, focusing instead on growth initiatives. The lack of positive earnings power raises concerns about its ability to generate long-term value without further capital infusion.

Balance Sheet And Financial Health

InterCure’s balance sheet shows $78.3 million in cash and equivalents against $211.4 million in total debt, signaling liquidity risks if losses persist. The debt-heavy structure may constrain financial flexibility, especially given negative operating cash flow. While the cash position provides short-term stability, the company’s ability to service debt and fund growth without additional financing remains uncertain.

Growth Trends And Dividend Policy

Revenue growth is evident, but profitability remains elusive, reflecting the industry’s nascent stage and high barriers. InterCure does not pay dividends, prioritizing expansion over shareholder returns. Future growth hinges on market expansion, cost optimization, and regulatory tailwinds, though execution risks persist. The absence of a dividend policy aligns with its reinvestment strategy but may deter income-focused investors.

Valuation And Market Expectations

The market likely prices InterCure based on growth potential rather than current earnings, given its negative EPS. Valuation metrics are challenging to assess due to persistent losses, with investors betting on future profitability as markets mature. Sentiment may hinge on regulatory developments and the company’s ability to scale efficiently.

Strategic Advantages And Outlook

InterCure’s strengths include its vertical integration, pharmaceutical expertise, and international footprint. However, profitability challenges and debt load pose significant risks. The outlook depends on achieving operational scale, navigating regulatory shifts, and differentiating in a crowded market. Success will require disciplined cost management and strategic capital allocation to balance growth and financial stability.

Sources

Company filings, CIK 0001857030

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