investorscraft@gmail.com

Intrinsic ValueKadestone Capital Corp. (KDSX.V)

Previous Close$0.60
Intrinsic Value
Upside potential
Previous Close
$0.60

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

Kadestone Capital Corp. operates as a specialized real estate investment and development company with a dual-segment approach focused on the Canadian property market. The company's Property Investment segment engages in the strategic acquisition, development, and active management of a portfolio comprising both residential and commercial income-producing properties, targeting stable cash flow generation through long-term leases and property appreciation. Complementing this core activity, the Building Materials segment involves the direct sale of construction materials, creating potential synergies with development projects while serving external customers. Operating within the competitive Canadian real estate development sector, Kadestone focuses on creating value through property development cycles and strategic asset management. The company's relatively recent incorporation in 2019 positions it as an emerging player in the market, with operations centered in Vancouver, British Columbia, where it navigates regional market dynamics and development opportunities.

Revenue Profitability And Efficiency

For the fiscal year, Kadestone reported no revenue generation, indicating its property portfolio may not yet be producing rental income or that development projects are in pre-revenue phases. The company recorded a significant net loss of approximately CAD 4.65 million, reflecting substantial operating expenses and potentially development costs being expensed. Operating cash flow was negative CAD 5.01 million, while capital expenditures were minimal at CAD 21,000, suggesting the current focus is on operational establishment rather than significant property acquisitions or development investments.

Earnings Power And Capital Efficiency

The company's earnings power remains under development, with diluted earnings per share of negative CAD 0.099 reflecting the early-stage nature of its operations. The substantial negative operating cash flow indicates significant cash consumption in current operations. With minimal capital expenditures relative to operating losses, the business model appears focused on establishing operational infrastructure and managing existing properties rather than aggressive expansion through new development projects at this stage.

Balance Sheet And Financial Health

Kadestone maintains a modest cash position of CAD 183,230 against total debt of CAD 11.00 million, indicating potential liquidity constraints. The debt level represents a significant financial obligation relative to the company's market capitalization of approximately CAD 41.3 million. This capital structure suggests reliance on debt financing for operations and development activities, with the cash position providing limited coverage for ongoing operational requirements without additional funding.

Growth Trends And Dividend Policy

As an early-stage development company, Kadestone does not currently pay dividends, retaining all capital for business development and operational needs. The absence of revenue and presence of operational losses indicate the company is in a foundational growth phase, focusing on establishing its property portfolio and operational capabilities. Market capitalization of approximately CAD 41.3 million reflects investor expectations for future growth potential rather than current operational performance.

Valuation And Market Expectations

The company's valuation at approximately CAD 41.3 million market capitalization appears to be based on future development potential rather than current financial performance. The exceptionally low beta of 0.085 suggests the stock demonstrates low correlation with broader market movements, potentially reflecting its early development stage and limited trading liquidity. Investors appear to be valuing the company's property portfolio and development pipeline rather than current earnings capacity.

Strategic Advantages And Outlook

Kadestone's strategic position hinges on its dual-segment approach that potentially creates operational synergies between development activities and building materials supply. The company's Vancouver base provides access to a dynamic real estate market, though it also faces significant competition and regulatory considerations. The outlook remains speculative given the early operational stage, with success dependent on successful property development, leasing achievements, and effective capital management to navigate current financial constraints while executing its business model.

Sources

Company description and financial data provided

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