investorscraft@gmail.com

Intrinsic Value of Tidewater Renewables Ltd. (LCFS.TO)

Previous Close$2.58
Intrinsic Value
Upside potential
Previous Close
$2.58

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

Tidewater Renewables Ltd. operates in the renewable utilities sector, specializing in the production of low-carbon fuels such as renewable diesel, hydrogen, and natural gas, alongside carbon capture initiatives. The company targets investment-grade offtakers, government entities, and indigenous groups, serving industries like transportation, utilities, and power generation. Its strategic focus on decarbonization aligns with global sustainability trends, positioning it as a niche player in North America's renewable energy transition. Tidewater leverages existing infrastructure and customer relationships to scale its operations, differentiating itself through integrated fuel solutions and regulatory tailwinds supporting clean energy adoption. The company’s early-stage growth trajectory is underscored by its 2021 incorporation, reflecting a modern approach to renewable fuel production with a focus on scalability and long-term offtake agreements.

Revenue Profitability And Efficiency

Tidewater reported revenue of CAD 426.5 million for the period, though net losses stood at CAD 357.8 million, reflecting significant upfront investments in renewable fuel infrastructure. Operating cash flow of CAD 54.6 million suggests some operational traction, but capital expenditures of CAD 24 million indicate ongoing project development. The diluted EPS of -CAD 10.19 highlights near-term profitability challenges amid expansion efforts.

Earnings Power And Capital Efficiency

The company’s negative earnings underscore its early-stage capital-intensive model, with renewable fuel projects requiring substantial upfront investment. Operating cash flow, while positive, remains insufficient to offset net losses, indicating reliance on external financing. Capital expenditures are directed toward scaling production capacity, which could enhance future earnings power if execution aligns with demand for low-carbon alternatives.

Balance Sheet And Financial Health

Tidewater’s balance sheet shows limited liquidity, with cash reserves of CAD 44,000 against total debt of CAD 193 million, signaling leverage risks. The absence of dividends aligns with its growth-focused strategy, prioritizing reinvestment. The debt load may necessitate further equity raises or project financing to sustain expansion, given the negative net income and high development costs.

Growth Trends And Dividend Policy

Growth is driven by regulatory tailwinds and increasing demand for renewable fuels, though profitability remains elusive. The company has no dividend policy, reinvesting cash flows into capacity expansion. Shareholder returns are likely deferred until project commercialization matures, with success hinging on operational execution and offtake agreement scalability.

Valuation And Market Expectations

With a market cap of CAD 99.4 million and a beta of 0.23, Tidewater is viewed as a high-risk, high-reward play on renewable energy adoption. The steep net losses and negative EPS suggest the market prices in long-term potential rather than near-term earnings, reflecting optimism about its niche in low-carbon fuels.

Strategic Advantages And Outlook

Tidewater’s focus on integrated renewable fuel solutions and carbon capture positions it to capitalize on decarbonization policies. However, execution risks and funding needs remain critical hurdles. The outlook depends on securing stable offtake agreements and scaling production efficiently, with success potentially reshaping its financial profile over the next 3–5 years.

Sources

Company filings, market data

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