investorscraft@gmail.com

Intrinsic ValueMednow Inc. (MNOW.V)

Previous Close$0.02
Intrinsic Value
Upside potential
Previous Close
$0.02

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2022 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Mednow Inc. operates as an integrated digital healthcare platform in Canada, combining telemedicine services with pharmacy operations through its proprietary web and mobile application. The company generates revenue through prescription medication sales, virtual care consultations, and doctor home visits, positioning itself at the intersection of healthcare delivery and technology. This hybrid model allows Mednow to capture value across multiple touchpoints in the patient journey, from initial consultation to medication fulfillment. Operating in the competitive Canadian healthcare technology sector, the company faces competition from both traditional pharmacy chains and emerging digital health platforms. Mednow's market position leverages its owned retail pharmacies in British Columbia, Manitoba, Ontario, and Nova Scotia to provide physical infrastructure supporting its digital services. The company targets the growing telemedicine market by addressing accessibility gaps in Canadian healthcare, particularly for prescription management and routine medical consultations. This sector context places Mednow within the broader digital health transformation, where convenience and integrated care delivery are becoming increasingly valued by consumers.

Revenue Profitability And Efficiency

For FY2022, Mednow generated CAD 16.6 million in revenue while reporting a significant net loss of CAD 29.5 million. The company's operating cash flow was negative CAD 16.1 million, indicating substantial cash burn as it invested in platform development and market expansion. Capital expenditures of CAD 3.1 million reflect ongoing investments in technology infrastructure and pharmacy operations to support growth initiatives.

Earnings Power And Capital Efficiency

The company reported diluted EPS of -CAD 1.37, reflecting the early-stage nature of its operations and significant investment requirements. Negative operating cash flow and substantial net losses demonstrate that Mednow has not yet achieved sustainable earnings power. The capital efficiency metrics indicate the company is in a growth investment phase, prioritizing market penetration over immediate profitability.

Balance Sheet And Financial Health

Mednow maintained CAD 5.0 million in cash and equivalents against total debt of CAD 7.0 million as of July 2022. The negative operating cash flow position creates liquidity concerns, requiring additional financing to sustain operations. The balance sheet structure suggests the company relies on external funding to support its growth strategy and operational expansion across Canadian markets.

Growth Trends And Dividend Policy

As an early-stage growth company, Mednow does not pay dividends, reinvesting all capital into business development. The company's expansion across multiple provinces indicates an aggressive growth strategy focused on market capture. Current trends show revenue generation is underway but remains insufficient to cover the substantial operating costs associated with scaling a digital healthcare platform in the competitive Canadian market.

Valuation And Market Expectations

With a market capitalization of approximately CAD 0.5 million, the market appears to be pricing significant execution risk and funding concerns. The negative beta of -1.053 suggests unusual price behavior potentially reflecting the company's micro-cap status and liquidity challenges. Market expectations likely incorporate substantial uncertainty regarding the company's ability to achieve scale and path to profitability.

Strategic Advantages And Outlook

Mednow's integrated approach combining digital platform with physical pharmacy locations provides a differentiated offering in the Canadian healthcare market. However, the company faces significant challenges including cash burn rate and competitive pressures. The outlook depends on successful execution of growth strategy, additional funding availability, and achieving critical mass in patient acquisition to drive sustainable unit economics in the evolving telemedicine landscape.

Sources

Company financial statementsTSXV filings

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2023202420252026202720282029203020312032203320342035203620372038203920402041204220432044204520462047

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