investorscraft@gmail.com

Intrinsic ValueThe Lion Electric Company (LEV.TO)

Previous Close$0.35
Intrinsic Value
Upside potential
Previous Close
$0.35

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

The Lion Electric Company is a Canadian manufacturer specializing in all-electric medium and heavy-duty urban vehicles, serving the North American market. Its product portfolio includes electric school buses, trucks, and battery systems, targeting commercial fleets and municipal transit operators. The company operates in the industrials sector, focusing on sustainable transportation solutions amid growing regulatory and environmental pressures favoring zero-emission vehicles. Lion Electric differentiates itself through vertically integrated manufacturing, proprietary battery technology, and a strong emphasis on durability and performance in harsh climates. The firm competes in a nascent but rapidly evolving industry, contending with legacy manufacturers transitioning to electric models as well as emerging pure-play EV rivals. Its market position is bolstered by government incentives for electric vehicle adoption and partnerships with fleet operators seeking to decarbonize. However, the capital-intensive nature of vehicle production and reliance on policy tailwinds present ongoing challenges.

Revenue Profitability And Efficiency

In FY 2023, Lion Electric reported revenue of CAD 253.5 million, reflecting its commercial scaling efforts, though net losses deepened to CAD -103.8 million. Negative operating cash flow of CAD -110.0 million and substantial capital expenditures of CAD -78.3 million highlight the company's heavy investment phase. The diluted EPS of CAD -0.46 underscores ongoing profitability challenges as it ramps production capacity.

Earnings Power And Capital Efficiency

The company's negative earnings and cash burn demonstrate the capital intensity of its growth strategy, with R&D and manufacturing scale-up weighing on near-term returns. Lion Electric's ability to improve unit economics through production efficiencies and supply chain optimization will be critical as order volumes grow.

Balance Sheet And Financial Health

Lion Electric maintains CAD 29.9 million in cash against total debt of CAD 341.9 million, indicating leveraged financing for expansion. The balance sheet reflects the capital demands of vehicle manufacturing, with liquidity dependent on accessing additional funding or achieving operating cash flow breakeven.

Growth Trends And Dividend Policy

As a growth-stage company in the EV sector, Lion Electric retains all cash flows for reinvestment, with no dividend distribution. Revenue growth potential is tied to adoption rates for electric commercial vehicles, though macroeconomic conditions and funding availability for fleet operators may influence near-term demand.

Valuation And Market Expectations

The company's CAD 78.0 million market capitalization and beta of 2.566 reflect high volatility expectations inherent to early-stage EV manufacturers. Investors appear to price Lion Electric as a speculative growth play contingent on execution in scaling production and securing large fleet contracts.

Strategic Advantages And Outlook

Lion Electric's vertically integrated approach and focus on the underserved medium/heavy-duty segment provide differentiation, but success hinges on achieving production scale and navigating supply chain constraints. Regulatory support for electric transit and tightening emissions standards could drive long-term demand, though near-term challenges in financing and operational execution remain key monitorables.

Sources

Company filings, market 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