investorscraft@gmail.com

Intrinsic ValueNocera, Inc. (NCRA)

Previous Close$1.53
Intrinsic Value
Upside potential
Previous Close
$1.53

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

Nocera, Inc. operates in the aquaculture and seafood processing industry, specializing in sustainable seafood production and distribution. The company generates revenue through the sale of processed seafood products, leveraging vertical integration to control quality and supply chain efficiency. Nocera primarily serves markets in Asia, particularly Taiwan, where demand for high-quality seafood is robust. Despite its niche focus, the company faces intense competition from larger, diversified seafood producers and must navigate fluctuating commodity prices and regulatory challenges. Nocera’s market position is modest, with limited brand recognition outside its core regions, but its emphasis on sustainability could differentiate it in an increasingly eco-conscious industry. The company’s ability to scale operations and expand its customer base will be critical to improving its competitive standing.

Revenue Profitability And Efficiency

Nocera reported revenue of $17.0 million for FY 2024, reflecting its operational scale in the seafood sector. However, the company posted a net loss of $2.4 million, with diluted EPS of -$0.18, indicating ongoing profitability challenges. Operating cash flow was negative at $1.6 million, suggesting inefficiencies in working capital management or high operational costs relative to revenue. Capital expenditures were minimal at $956, implying limited investment in growth initiatives.

Earnings Power And Capital Efficiency

The company’s negative earnings and operating cash flow highlight weak earnings power, likely due to margin pressures or high fixed costs. With minimal capital expenditures, Nocera’s capital efficiency appears constrained, as it lacks significant reinvestment to drive future growth. The low cash balance of $484,161 further limits its ability to fund expansion or improve operational scalability without external financing.

Balance Sheet And Financial Health

Nocera’s balance sheet shows limited liquidity, with cash and equivalents of $484,161 against total debt of $30,417, suggesting a low leverage ratio. However, the negative operating cash flow raises concerns about near-term solvency if losses persist. The absence of substantial debt provides some flexibility, but the company’s financial health remains precarious due to its unprofitability and cash burn.

Growth Trends And Dividend Policy

Growth trends are unclear, as the company’s revenue base is modest and profitability remains elusive. Nocera does not pay dividends, consistent with its focus on preserving cash amid operational challenges. Without clear revenue growth or margin improvement, the company’s ability to attract investors or fund expansion organically is limited.

Valuation And Market Expectations

Given its negative earnings and cash flow, traditional valuation metrics are not meaningful for Nocera. Market expectations are likely subdued, reflecting skepticism about the company’s ability to achieve profitability or scale. Investors may view the stock as speculative, with valuation driven by potential turnaround prospects rather than current fundamentals.

Strategic Advantages And Outlook

Nocera’s focus on sustainable seafood could align with growing consumer demand for eco-friendly products, but execution risks remain high. The company must improve operational efficiency and expand its market reach to capitalize on this niche. The outlook is uncertain, hinging on management’s ability to stabilize finances and pursue strategic opportunities in a competitive industry.

Sources

Company filings (10-K), Bloomberg

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