investorscraft@gmail.com

Intrinsic ValueKhiron Life Sciences Corp. (KHRN.V)

Previous Close$0.04
Intrinsic Value
Upside potential
Previous Close
$0.04

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2021 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Khiron Life Sciences Corp. operates as an integrated medical cannabis company with a strategic focus on Latin American and European markets. The company's operations are segmented into Health Services, Medical Cannabis Products, and Wellbeing Products, creating a vertically integrated approach from cultivation to patient care. Through its ILANS and Zerenia brands, Khiron operates a network of health centers and clinics, providing medical services while distributing its proprietary cannabis products. This dual-channel strategy positions Khiron to capture value across both the healthcare service and pharmaceutical distribution sectors. The company's product portfolio includes medical-grade tetrahydrocannabinol and cannabidiol formulations, complemented by CBD-based cosmeceutical products marketed under the Kuida brand. Khiron's geographical focus on emerging cannabis markets in Latin America, particularly through clinics in Medellin and Peru, provides first-mover advantages in regions with evolving regulatory frameworks. This market positioning distinguishes Khiron from North American cannabis producers by targeting medical markets with significant growth potential and fewer established competitors.

Revenue Profitability And Efficiency

For FY 2021, Khiron reported revenue of CAD 12.8 million while recording a substantial net loss of CAD 33.1 million. The company's negative operating cash flow of CAD 20.9 million and minimal capital expenditures of CAD 1.7 million indicate significant ongoing operational investments without corresponding revenue generation. The diluted EPS of -CAD 0.20 reflects the early-stage nature of the business, where expansion costs are outpacing current revenue streams from medical services and product sales.

Earnings Power And Capital Efficiency

Khiron's current financial performance demonstrates limited earnings power, with substantial losses reflecting the company's growth phase and market development costs. The negative cash flow from operations suggests the business has not yet reached sustainable operating levels. Capital efficiency metrics would require improvement as the company scales its clinic network and product distribution channels to achieve operational breakeven in its target markets.

Balance Sheet And Financial Health

The company maintained CAD 8.9 million in cash and equivalents against total debt of CAD 2.2 million, providing some liquidity buffer. However, the negative operating cash flow pattern indicates ongoing capital requirements. With 164.5 million shares outstanding, the equity base supports continued operations, but the balance sheet strength will depend on the company's ability to reduce cash burn while expanding revenue streams.

Growth Trends And Dividend Policy

Khiron is in an aggressive growth phase, focusing on market expansion in Latin America and Europe rather than returning capital to shareholders. The company maintains a zero dividend policy, consistent with early-stage companies prioritizing reinvestment. Growth trends will depend on regulatory developments in target markets and the scalability of the integrated clinic and product distribution model across different geographical regions.

Valuation And Market Expectations

With a market capitalization of approximately CAD 9.3 million, the market appears to be pricing Khiron as a speculative early-stage venture. The high beta of 2.64 reflects significant volatility and sensitivity to cannabis sector sentiment. Valuation metrics based on current financials are challenging to interpret given the company's development stage and negative earnings, suggesting market expectations are focused on long-term market penetration potential.

Strategic Advantages And Outlook

Khiron's primary strategic advantage lies in its first-mover positioning in Latin American medical cannabis markets and its integrated clinic-to-product model. The outlook depends heavily on regulatory approvals and market adoption in target regions. Success will require effective capital management to fund expansion while demonstrating pathway to profitability through scaled operations and increased patient acquisition across its clinic network and product channels.

Sources

Company filingsTSXV disclosures

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2022202320242025202620272028202920302031203220332034203520362037203820392040204120422043204420452046

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