investorscraft@gmail.com

Intrinsic ValueLegend Power Systems Inc. (LPS.V)

Previous Close$0.11
Intrinsic Value
Upside potential
Previous Close
$0.11

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

Legend Power Systems Inc. operates as a specialized electrical energy conservation company focused on the commercial and industrial building sector across North America. The company's core revenue model centers on the assembly, marketing, and direct sale of its patented SmartGATE platform, a sophisticated device designed for dynamic power management within building electrical systems. This technology addresses specific power quality issues, particularly in environments with fluctuating demand, by optimizing voltage levels to reduce overall energy consumption and associated costs. Operating within the broader industrials sector and specifically the electrical equipment and parts industry, Legend Power targets facility managers and building owners seeking to lower operational expenses and enhance sustainability profiles. The company's market position is that of a niche technology provider, competing against larger building automation and energy management firms by offering a focused, hardware-based solution. Its success is tied to demonstrating a clear return on investment through energy savings, navigating complex sales cycles typical for capital equipment in the built environment, and expanding adoption within its core North American markets.

Revenue Profitability And Efficiency

For the fiscal year, Legend Power generated revenue of CAD 1.87 million, which was insufficient to cover operating expenses, resulting in a net loss of CAD 3.30 million. The negative operating cash flow of CAD 2.09 million indicates the company is currently consuming cash to fund its operations and growth initiatives. This financial profile is characteristic of a development-stage company commercializing a new technology, where significant upfront investment precedes scalable revenue generation.

Earnings Power And Capital Efficiency

The company's current earnings power is negative, as reflected by the diluted loss per share of CAD 0.0251. Capital expenditures were minimal at CAD 2,912, suggesting the business model is not capital-intensive for physical assets but relies heavily on intellectual property and sales development. The primary focus is on converting its patented technology into a sustainable and profitable revenue stream, which has not yet been achieved at scale.

Balance Sheet And Financial Health

Legend Power maintains a relatively simple balance sheet with cash and equivalents of CAD 0.24 million and total debt of CAD 0.32 million. The modest cash position relative to the ongoing cash burn rate highlights a need for additional funding to sustain operations. The financial health is typical of an early-stage public company, with liquidity being a key consideration for continuing its business plan without seeking further capital.

Growth Trends And Dividend Policy

The company is in a growth investment phase, prioritizing market penetration and technology adoption over returning capital to shareholders. Consequently, it does not pay a dividend. Growth trends will be measured by the company's ability to significantly increase its annual revenue run-rate and move toward profitability, which are critical milestones for its long-term viability. The current financials reflect the challenges of scaling a hardware-based energy solution.

Valuation And Market Expectations

With a market capitalization of approximately CAD 29.1 million, the valuation appears to be factoring in future growth potential rather than current financial performance. The negative beta of -0.217 suggests a low correlation with the broader market, which may be indicative of the stock's speculative nature and its valuation being driven by specific company developments rather than macroeconomic trends. Investors are likely anticipating successful commercialization and contract wins.

Strategic Advantages And Outlook

Legend Power's strategic advantage lies in its patented SmartGATE technology, which provides a differentiated solution for energy conservation in a specific market niche. The outlook is contingent upon the company's ability to secure larger deployment contracts and demonstrate the economic value of its system to a broader customer base. Success will require effective sales execution, managing cash resources prudently, and navigating the competitive landscape for building energy efficiency solutions.

Sources

Company Public FilingsTSXV

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