investorscraft@gmail.com

Intrinsic ValueNeighbourly Pharmacy Inc. (NBLY.TO)

Previous Close$18.60
Intrinsic Value
Upside potential
Previous Close
$18.60

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2023 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Neighbourly Pharmacy Inc. operates as a leading retail pharmacy chain in Canada, serving communities through 275 locations under well-known banners such as IDA/Guardian, Pharmachoice, and Pharmasave. The company’s revenue model is anchored in prescription medications, over-the-counter drugs, health and beauty products, and confectionery, leveraging a diversified product mix to drive foot traffic and recurring sales. Its decentralized approach allows localized branding while benefiting from centralized procurement and operational efficiencies. Positioned in the competitive Canadian pharmaceutical retail sector, Neighbourly differentiates itself through community-focused service, strategic acquisitions, and a scalable platform. The company’s multi-banner strategy enhances market penetration, particularly in underserved regions, reinforcing its role as a trusted healthcare provider. With a focus on both organic growth and M&A, Neighbourly aims to consolidate its presence in a fragmented industry, capitalizing on demographic trends like aging populations and rising healthcare needs.

Revenue Profitability And Efficiency

In FY 2023, Neighbourly reported revenue of CAD 749.1 million, reflecting its broad retail footprint. However, the company posted a net loss of CAD 15.5 million, with diluted EPS of -CAD 0.37, likely due to integration costs or expansion-related expenses. Operating cash flow stood at CAD 49.7 million, indicating underlying operational strength, while capital expenditures of CAD 9.0 million suggest disciplined reinvestment.

Earnings Power And Capital Efficiency

Despite the net loss, Neighbourly’s operating cash flow demonstrates its ability to generate liquidity from core operations. The negative EPS highlights short-term profitability challenges, possibly tied to acquisition synergies or scale-up costs. The company’s capital efficiency will be critical as it balances growth investments with margin improvement initiatives in a competitive pharmacy market.

Balance Sheet And Financial Health

Neighbourly’s balance sheet shows CAD 22.9 million in cash and equivalents against total debt of CAD 316.5 million, indicating moderate leverage. The debt level suggests reliance on financing for expansion, but the stable operating cash flow provides a cushion. Further scrutiny of debt maturity and interest coverage would be prudent to assess long-term financial flexibility.

Growth Trends And Dividend Policy

Neighbourly’s growth strategy revolves around acquisitions and same-store sales improvements, though FY 2023 profitability was pressured. The company pays a dividend of CAD 0.18 per share, signaling confidence in cash flow stability despite the net loss. Future dividend sustainability will depend on earnings recovery and free cash flow generation.

Valuation And Market Expectations

With a market cap of CAD 835.5 million and a beta of 0.29, Neighbourly is viewed as a relatively stable investment within healthcare. The negative earnings likely weigh on valuation multiples, but investors may price in long-term consolidation opportunities and demographic tailwinds supporting pharmacy demand.

Strategic Advantages And Outlook

Neighbourly’s multi-banner model and acquisition-driven growth provide scalability in Canada’s fragmented pharmacy market. Challenges include integrating new locations and improving margins, but its community-centric approach and operational cash flow strength position it for recovery. The outlook hinges on execution in balancing expansion with profitability, aided by healthcare sector resilience.

Sources

Company filings, market data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2024202520262027202820292030203120322033203420352036203720382039204020412042204320442045204620472048

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