investorscraft@gmail.com

Intrinsic ValueCannara Biotech Inc. (LOVE.V)

Previous Close$1.75
Intrinsic Value
Upside potential
Previous Close
$1.75

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

Cannara Biotech Inc. operates as a vertically integrated cannabis company focused on the Canadian market, engaging in indoor cultivation, processing, and direct sale of cannabis and cannabis-derived products. The company's core revenue model combines wholesale distribution of dried flower and cannabis extracts with direct-to-consumer sales through its e-commerce platform, which also features hemp-based CBD products. Operating within Canada's federally legalized cannabis sector, Cannara positions itself in the competitive mid-market segment, targeting both medical and recreational consumers with a focus on quality and accessibility. The company's operations are concentrated in large-scale indoor facilities, allowing for controlled cultivation environments that aim to produce consistent, premium-grade cannabis. This integrated approach from cultivation to retail enables Cannara to maintain quality control while capturing margins across the value chain. In the broader healthcare sector's specialty pharmaceuticals segment, the company competes with both larger licensed producers and craft growers, leveraging its scalable infrastructure to balance production efficiency with product quality.

Revenue Profitability And Efficiency

Cannara generated CAD 81.7 million in revenue for FY2024 while achieving net income of CAD 6.4 million, demonstrating profitable operations in a challenging market. The company's operating cash flow of CAD 10.7 million significantly exceeded capital expenditures of CAD 7.5 million, indicating strong cash generation from core operations. This positive cash flow profile suggests efficient management of working capital and operational expenses relative to industry peers.

Earnings Power And Capital Efficiency

The company delivered diluted EPS of CAD 0.0705, reflecting its ability to translate top-line growth into shareholder returns. With capital expenditures representing approximately 9% of revenue, Cannara appears to be maintaining a disciplined approach to investment while funding ongoing operations internally. The substantial operating cash flow coverage of capex indicates sustainable capital allocation without excessive external financing requirements.

Balance Sheet And Financial Health

Cannara maintains CAD 6.6 million in cash against total debt of CAD 48.3 million, presenting a leveraged but manageable financial position. The debt level reflects strategic investments in cultivation infrastructure, while the cash position provides operational flexibility. The company's ability to generate positive net income and operating cash flow supports its capacity to service debt obligations while funding continued operations.

Growth Trends And Dividend Policy

As an emerging company in the evolving cannabis sector, Cannara has not yet implemented a dividend policy, retaining earnings to fund growth initiatives. The company's revenue base and profitability demonstrate its transition from development phase to established operations. Future growth will likely depend on market expansion, product diversification, and operational scaling within the regulated Canadian cannabis framework.

Valuation And Market Expectations

With a market capitalization of approximately CAD 157 million, the company trades at a revenue multiple of roughly 1.9x, reflecting market expectations for continued growth in the cannabis sector. The low beta of 0.263 suggests relatively low correlation with broader market movements, characteristic of specialty cannabis stocks. Valuation metrics incorporate both the company's current profitability and growth potential in a regulated industry.

Strategic Advantages And Outlook

Cannara's vertically integrated model provides cost control and quality assurance advantages in the competitive cannabis market. The company's focus on indoor cultivation technology and product diversification positions it to adapt to evolving consumer preferences and regulatory changes. The outlook remains contingent on Canadian market dynamics, regulatory developments, and the company's ability to maintain profitability while pursuing strategic growth opportunities in the specialized cannabis sector.

Sources

Company filingsMarket 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