investorscraft@gmail.com

Intrinsic ValueNova Cannabis Inc. (NOVC.TO)

Previous Close$1.74
Intrinsic Value
Upside potential
Previous Close
$1.74

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

Nova Cannabis Inc. operates in the highly competitive Canadian recreational cannabis retail sector, focusing on a value-driven retail strategy. The company operates 78 stores across Alberta, Ontario, and Saskatchewan, positioning itself as a mid-market player with a strong regional footprint. Its revenue model is anchored in direct-to-consumer sales, leveraging economies of scale and strategic store placements to capture market share in a fragmented industry. Nova Cannabis differentiates itself through competitive pricing, customer experience, and operational efficiency, though it faces intense competition from both large chains and independent retailers. The company’s subsidiary relationship with Alcanna Inc. provides potential synergies in supply chain and retail operations, but its market position remains challenged by regulatory constraints and pricing pressures inherent in the cannabis industry. As the Canadian market matures, Nova Cannabis must balance expansion with profitability to sustain its competitive edge.

Revenue Profitability And Efficiency

In FY 2023, Nova Cannabis reported revenue of CAD 259.3 million, reflecting its scale in the recreational cannabis retail space. The company achieved net income of CAD 3.0 million, signaling a transition toward profitability after prior losses. Operating cash flow stood at CAD 11.7 million, supported by disciplined cost management, while capital expenditures were modest at CAD 2.3 million, indicating a focus on optimizing existing stores rather than aggressive expansion.

Earnings Power And Capital Efficiency

The company’s diluted EPS of CAD 0.0529 demonstrates marginal but positive earnings power. With a beta of -2.063, Nova Cannabis exhibits low correlation to broader market movements, likely due to the niche nature of its industry. The balance between revenue growth and capital allocation remains critical, as the cannabis retail sector demands continuous investment in compliance and customer acquisition.

Balance Sheet And Financial Health

Nova Cannabis holds CAD 13.8 million in cash and equivalents, providing liquidity for near-term obligations. Total debt of CAD 64.0 million suggests a leveraged position, though the company’s improving profitability may ease refinancing risks. The absence of dividends aligns with its growth-focused strategy, retaining cash for operational needs and potential store rollouts.

Growth Trends And Dividend Policy

Revenue growth hinges on same-store sales improvements and selective store expansions, as the Canadian cannabis market consolidates. The company does not pay dividends, reinvesting cash flow into operations and debt reduction. Market saturation and regulatory hurdles pose challenges, but Nova Cannabis’s focus on cost efficiency could support sustainable growth in a competitive landscape.

Valuation And Market Expectations

With a market cap of CAD 108.0 million, Nova Cannabis trades at a modest multiple relative to revenue, reflecting investor caution toward the cannabis sector’s volatility. The negative beta underscores its idiosyncratic risk profile, with valuations heavily tied to regulatory developments and execution on profitability targets.

Strategic Advantages And Outlook

Nova Cannabis benefits from its scaled retail presence and Alcanna’s backing, but long-term success depends on navigating pricing pressures and regulatory complexity. The company’s outlook is cautiously optimistic, with profitability improvements offsetting sector-wide headwinds. Strategic store optimization and cost control will be pivotal in maintaining its market position.

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