investorscraft@gmail.com

Intrinsic ValueMustGrow Biologics Corp. (MGRO.V)

Previous Close$0.74
Intrinsic Value
Upside potential
Previous Close
$0.74

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

MustGrow Biologics Corp. operates as an agricultural biotechnology company focused on developing and commercializing natural crop protection solutions derived from mustard seed. The company's core technology platform utilizes mustard seed's natural compounds to create biopesticides, biofumigants, and bioherbicides that serve as alternatives to synthetic chemicals. MustGrow targets multiple agricultural segments including high-value fruit and vegetable production, organic farming, and postharvest food preservation markets. The company's product pipeline addresses critical industry needs for soil-borne disease management, weed control, and food safety applications while capitalizing on growing consumer demand for sustainable agriculture practices. MustGrow's positioning leverages the global trend toward reduced chemical usage in farming, particularly in markets with stringent regulatory environments and premium organic production systems. The company's technology offers a natural solution for preplant soil treatment, postharvest preservation, and specialty crop protection, competing in the rapidly expanding biological inputs segment of the agricultural industry.

Revenue Profitability And Efficiency

MustGrow generated CAD 398,018 in revenue during the period while reporting a net loss of CAD 4.89 million, reflecting its early-stage commercialization status. The company's negative operating cash flow of CAD 3.58 million indicates significant ongoing investment in research and development activities. With no capital expenditures reported, the company appears to be prioritizing operational sustainability while advancing its product pipeline toward broader market adoption and revenue scaling.

Earnings Power And Capital Efficiency

The company's diluted EPS of -CAD 0.0947 demonstrates its current pre-profitability phase as it invests heavily in product development and regulatory approvals. MustGrow's capital efficiency is focused on advancing its biological platform rather than generating immediate returns, with resources directed toward clinical trials, patent protection, and market development activities essential for future commercial success in the agricultural biotech sector.

Balance Sheet And Financial Health

MustGrow maintains a conservative financial structure with CAD 3.00 million in cash against total debt of CAD 0.52 million, providing near-term operational runway. The company's balance sheet reflects a typical development-stage biotech profile, with sufficient liquidity to fund ongoing research while managing minimal leverage. This financial position supports continued investment in regulatory milestones and partnership development activities.

Growth Trends And Dividend Policy

As an emerging agricultural biotech company, MustGrow is focused on growth through product development and market expansion rather than shareholder distributions. The company maintains a zero-dividend policy, reinvesting all available capital into advancing its biological platform and pursuing commercial partnerships. Growth trajectory depends on successful regulatory approvals and market adoption of its natural crop protection solutions.

Valuation And Market Expectations

With a market capitalization of approximately CAD 32.0 million, the market appears to be valuing MustGrow based on its technology potential rather than current financial metrics. The high beta of 2.187 reflects significant volatility expectations typical of early-stage biotech companies, indicating investor focus on developmental milestones and partnership announcements rather than near-term profitability.

Strategic Advantages And Outlook

MustGrow's strategic advantage lies in its proprietary mustard seed-based technology platform, which addresses growing demand for sustainable agricultural inputs. The company's outlook depends on successful commercialization of its pipeline products and ability to secure strategic partnerships in the expanding biologicals market. Key challenges include navigating regulatory pathways and achieving scale against established chemical alternatives while capitalizing on the organic farming trend.

Sources

Company filingsFinancial statements

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