investorscraft@gmail.com

Intrinsic ValueKelso Technologies Inc. (KLS.TO)

Previous Close$0.19
Intrinsic Value
Upside potential
Previous Close
$0.19

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

Kelso Technologies Inc. operates in the industrials sector, specializing in proprietary railway and trucking equipment critical for transportation safety and efficiency. The company’s core revenue model hinges on manufacturing and distributing specialized components such as pressure relief valves, one-bolt manways, and suspension systems, primarily serving the North American rail and trucking industries. Its product portfolio addresses stringent regulatory and operational demands, positioning Kelso as a niche provider of safety-critical solutions. The company’s market position is defined by its focus on innovation and compliance, catering to a concentrated customer base reliant on durable, high-performance equipment. Despite its specialized expertise, Kelso faces competition from larger industrial manufacturers and cyclical demand tied to rail and freight activity. Its ability to maintain relevance depends on sustained R&D investment and adaptability to evolving industry standards.

Revenue Profitability And Efficiency

Kelso reported revenue of CAD 10.68 million for the period, reflecting its niche market focus. However, profitability remains challenged, with a net loss of CAD 4.62 million and diluted EPS of -CAD 0.085. Operating cash flow was negative at CAD -0.39 million, indicating inefficiencies in converting sales into cash. Capital expenditures were minimal (CAD -11,280), suggesting limited near-term growth investments.

Earnings Power And Capital Efficiency

The company’s negative earnings and operating cash flow underscore weak earnings power. With a market cap of CAD 8.83 million and negative net income, capital efficiency metrics are unfavorable. The absence of significant capex further highlights constrained reinvestment capacity, limiting scalability in its target markets.

Balance Sheet And Financial Health

Kelso’s balance sheet shows modest liquidity, with CAD 0.15 million in cash and equivalents against CAD 0.12 million in total debt. The low debt level mitigates solvency risks, but the limited cash reserves raise concerns about operational flexibility. Shareholders’ equity is likely under pressure given persistent losses.

Growth Trends And Dividend Policy

Growth trends appear stagnant, with no dividend payments and declining top-line performance. The lack of capex signals muted expansion plans, while cyclical industry headwinds may further constrain recovery. The company’s focus remains on stabilizing operations rather than aggressive growth or shareholder returns.

Valuation And Market Expectations

The market values Kelso at CAD 8.83 million, reflecting skepticism about its turnaround potential. A beta of -0.009 suggests low correlation with broader markets, possibly due to its micro-cap status and operational challenges. Investors likely await clearer signs of profitability or strategic pivots.

Strategic Advantages And Outlook

Kelso’s niche expertise in transportation safety equipment provides a defensible but narrow moat. The outlook hinges on cost management and potential regulatory tailwinds, though competitive pressures and cyclical demand pose risks. Without material operational improvements, the company may struggle to regain investor confidence.

Sources

Company filings, Toronto Stock Exchange

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