investorscraft@gmail.com

Intrinsic ValueMercanto Holdings Inc. (MUSH.V)

Previous Close$0.16
Intrinsic Value
Upside potential
Previous Close
$0.16

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

Mercanto Holdings Inc. operates as a specialized developer and manufacturer within the wellness beverage sector, focusing on innovative instant drink formulations. The company's core revenue model centers on producing and distributing functional beverages that incorporate traditional cannabis, probiotics, and medicinal mushrooms under distinct brand portfolios including Velada, Nordique Royale, and Teonan. This positions Mercanto at the intersection of the rapidly evolving health-focused consumer goods market and the regulated cannabis industry, targeting consumers seeking convenient, wellness-oriented products. The company's strategic focus on instant formats differentiates it from traditional supplement manufacturers, offering quicker consumption methods while navigating the complex regulatory landscape of cannabis-infused products. As a Canadian-based entity, Mercanto competes in both domestic and potential international markets for functional beverages, leveraging its manufacturing capabilities to create branded products that appeal to health-conscious demographics. Its market position is that of a niche player specializing in botanical and cannabis-infused wellness solutions, requiring careful regulatory compliance and brand development to capture market share in this competitive segment.

Revenue Profitability And Efficiency

For FY2024, Mercanto generated CAD 3.89 million in revenue with a modest net income of CAD 40,603, resulting in diluted EPS of CAD 0.0008. The company reported negative operating cash flow of CAD 148,040, indicating operational challenges despite achieving profitability. The absence of capital expenditures suggests a lean operational approach, though the cash flow deficit raises questions about sustainable working capital management and operational efficiency in the current business cycle.

Earnings Power And Capital Efficiency

The company demonstrated minimal earnings power with net income representing approximately 1% of revenue. The negative operating cash flow relative to positive net income suggests potential issues with cash conversion or timing differences in working capital. With no capital expenditures reported, capital efficiency cannot be fully assessed, though the modest profit margin indicates limited earnings scalability from the current asset base and revenue level.

Balance Sheet And Financial Health

Mercanto maintains a conservative balance sheet with CAD 202,369 in cash and equivalents against minimal total debt of CAD 17,528, providing substantial liquidity. The debt-to-equity ratio appears negligible, indicating low financial leverage. However, the negative operating cash flow may pressure cash reserves if sustained, requiring careful working capital management to maintain financial stability without additional financing.

Growth Trends And Dividend Policy

The company shows early-stage commercial traction with CAD 3.89 million in revenue, though growth trends cannot be determined without historical comparison. Mercanto maintains a zero dividend policy, consistent with its development-stage status where capital retention for operational needs and potential expansion takes precedence over shareholder distributions. The focus appears to be on establishing market presence rather than returning capital to investors at this juncture.

Valuation And Market Expectations

With a market capitalization of approximately CAD 3.31 million, the company trades at roughly 0.85 times revenue, reflecting market skepticism about growth prospects or profitability sustainability. The negative beta of -3.59 suggests unusual price behavior relative to the broader market, potentially indicating low liquidity or specialized risk factors that differentiate its performance from market trends, warranting careful risk assessment.

Strategic Advantages And Outlook

Mercanto's strategic position hinges on its specialization in functional wellness beverages, particularly cannabis-infused products, within a growing consumer health market. The company's challenge lies in scaling operations profitably while navigating regulatory complexities. The outlook depends on its ability to achieve positive cash flow, expand brand recognition, and effectively compete in the crowded wellness beverage space, requiring disciplined execution and potential market expansion to drive sustainable growth.

Sources

Company description and financial data providedTSXV filings

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