investorscraft@gmail.com

Intrinsic ValueKanabo Group Plc (KNB.L)

Previous Close£0.23
Intrinsic Value
Upside potential
Previous Close
£0.23

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2023 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Kanabo Group Plc operates in the medical cannabis sector, focusing on the development and distribution of cannabis-derived pharmaceutical products. The company primarily targets medical patients with its Kanabo-branded offerings, which include both THC and non-THC formulations, such as cannabidiol (CBD) products. As a subsidiary of Altshuler Shaham Trusts Ltd., Kanabo leverages its UK base to navigate the evolving regulatory landscape of medical cannabis in Europe. The company positions itself as a specialist in high-quality, clinically validated cannabis treatments, differentiating from broader wellness-focused CBD competitors. Its niche focus on medical applications provides a defensible market position, though growth is contingent on regulatory approvals and patient adoption in key markets. Kanabo’s revenue model relies on B2B partnerships and direct sales, with an emphasis on scalability as legal frameworks mature.

Revenue Profitability And Efficiency

Kanabo reported revenue of 895,000 GBp for FY 2023, reflecting its early-stage commercialization efforts. The company’s net loss of -7,987,000 GBp and negative operating cash flow of -2,520,000 GBp highlight significant investment in R&D and market entry. Capital expenditures were minimal at -25,000 GBp, suggesting a lean operational approach. The lack of profitability underscores the challenges of scaling in a nascent, highly regulated industry.

Earnings Power And Capital Efficiency

Diluted EPS of -0.0149 GBp and negative net income indicate limited near-term earnings power. The company’s capital efficiency is constrained by high upfront costs associated with clinical validation and regulatory compliance. However, its cash position of 1,681,000 GBp provides runway for further development, assuming disciplined spending.

Balance Sheet And Financial Health

Kanabo maintains a modest balance sheet with 1,681,000 GBp in cash and equivalents against total debt of 272,000 GBp, suggesting low leverage. The absence of dividend payouts aligns with its growth-focused strategy. While liquidity appears adequate for now, sustained losses may necessitate additional funding to support long-term operations.

Growth Trends And Dividend Policy

Revenue growth is nascent, with FY 2023 sales representing early traction. The company’s no-dividend policy reflects its reinvestment priorities in product development and market expansion. Given the speculative nature of the medical cannabis sector, growth will depend on regulatory tailwinds and successful commercialization of its pipeline.

Valuation And Market Expectations

With a market cap of 1,422,963 GBp and a beta of 2.807, Kanabo is viewed as a high-risk, high-reward play on the medical cannabis market. The valuation likely incorporates optimism around future regulatory approvals, though profitability remains distant. Investor sentiment is tied to sector trends and clinical milestones.

Strategic Advantages And Outlook

Kanabo’s focus on medical-grade cannabis products provides a differentiated edge in a crowded CBD market. Its subsidiary status under Altshuler Shaham Trusts Ltd. offers potential financial stability. However, the outlook is highly speculative, hinging on regulatory progress and execution in converting R&D into commercial success. Near-term challenges include cash burn and competition from larger pharmaceutical entrants.

Sources

Company filings, London Stock Exchange data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2024202520262027202820292030203120322033203420352036203720382039204020412042204320442045204620472048

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