investorscraft@gmail.com

Intrinsic ValueJack Nathan Medical Corp. (JNH.V)

Previous Close$0.01
Intrinsic Value
Upside potential
Previous Close
$0.01

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

Jack Nathan Medical Corp. operates as a specialized healthcare provider with a unique retail-integrated clinic model, primarily establishing primary care medical facilities within Walmart Supercentres across Canada and Mexico. The company's core revenue model centers on delivering accessible healthcare services through corporate-owned clinics, generating income from medical consultations, rehabilitation services, and MedSpa treatments. This strategic placement within high-traffic retail environments positions Jack Nathan Health at the intersection of convenience healthcare and consumer retail, targeting patients seeking immediate access to medical services without traditional hospital visits. The company's sector focus on primary care facilities places it in competitive markets where scalability and brand recognition are critical differentiators. Its extensive network of 76 clinics in Canadian Walmart locations demonstrates significant market penetration, though it operates in a fragmented industry with both independent practitioners and larger corporate chains. The expansion into Mexico represents a strategic growth initiative, though execution risks remain elevated given the operational complexities of international healthcare delivery. Market positioning relies heavily on the Walmart partnership, which provides built-in patient traffic but creates dependency on a single retail partner for the majority of its Canadian clinic footprint.

Revenue Profitability And Efficiency

For FY2024, Jack Nathan Medical reported revenue of CAD 19.1 million, reflecting its operational scale across multiple clinic locations. However, the company recorded a net loss of CAD 6.6 million, indicating significant challenges in achieving profitability despite revenue generation. Operating cash flow was negative CAD 6.1 million, demonstrating substantial cash consumption from core operations. Capital expenditures were modest at CAD 218 thousand, suggesting limited investment in growth infrastructure during the period.

Earnings Power And Capital Efficiency

The company's diluted EPS of -CAD 0.0776 reflects ongoing earnings challenges amid expansion efforts. Negative operating cash flow exceeding CAD 6 million indicates substantial capital requirements to sustain operations. The modest capital expenditure level relative to revenue suggests the business model may require minimal physical asset investment, though the cash burn rate raises questions about long-term capital efficiency without improved profitability metrics.

Balance Sheet And Financial Health

Jack Nathan Medical maintained CAD 3.1 million in cash and equivalents as of the fiscal year-end, providing limited liquidity coverage. Total debt stood at CAD 12.4 million, creating a leveraged financial position with debt substantially exceeding cash reserves. The negative equity position resulting from accumulated losses presents significant balance sheet challenges, requiring careful management of working capital and potential restructuring of obligations.

Growth Trends And Dividend Policy

The company maintains an aggressive growth strategy focused on clinic expansion, particularly in international markets like Mexico where it operates 108 corporate clinics. No dividend payments are made, consistent with early-stage healthcare companies prioritizing reinvestment over shareholder returns. The growth trajectory appears focused on geographic and service diversification, though current financial results suggest the expansion pace may be outpacing operational profitability.

Valuation And Market Expectations

With a market capitalization of approximately CAD 413 thousand, the company trades at a significant discount to its annual revenue, reflecting investor concerns about profitability and cash burn. The negative beta of -0.316 suggests low correlation with broader market movements, potentially indicating company-specific risk factors dominate valuation considerations. Market expectations appear subdued given the substantial gap between revenue scale and market value.

Strategic Advantages And Outlook

The company's primary strategic advantage lies in its exclusive Walmart partnership, providing access to high-traffic locations and built-in patient flow. However, this dependency creates concentration risk. The outlook remains challenging given persistent losses and negative cash flow, requiring successful execution on international expansion and cost management to achieve sustainable operations. Near-term prospects depend on demonstrating pathway to profitability while managing debt obligations.

Sources

Company financial statementsTSXV filings

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