investorscraft@gmail.com

Intrinsic ValueNaturally Splendid Enterprises Ltd. (NSP.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 2021 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Naturally Splendid Enterprises Ltd. operates as a specialized producer and distributor of plant-based food products within the competitive packaged foods sector. The company's core revenue model is built on both branded product sales and contract manufacturing services, targeting health-conscious consumers through multiple channels. Its diverse brand portfolio includes Plantein plant-based meats, NATERA hemp foods, Elevate Me protein bars, and Woods Wild mushroom bars, positioning it across several growing nutritional categories. The company further diversifies its market reach by serving the pet nutrition segment with Pawsitive FX products and leveraging its manufacturing capabilities for private label clients. This multi-pronged approach allows Naturally Splendid to capitalize on the expanding plant-based food market while maintaining operational flexibility through its B2B manufacturing services. The company distributes through grocery retailers, health food stores, and e-commerce platforms, with additional international exposure through exports to the United States, Australia, and South Korea. Operating from its Pitt Meadows facility, the company competes in a crowded space dominated by larger players, requiring strategic differentiation through its hemp-based ingredient expertise and contract manufacturing niche.

Revenue Profitability And Efficiency

For FY2021, Naturally Splendid reported revenue of CAD $763,796 while recording a substantial net loss of CAD $(3,141,931). The significant negative earnings before interest and taxes indicates the company is in an early growth phase with costs substantially exceeding generated revenue. Operating cash flow was negative CAD $(1,213,498), reflecting the cash-intensive nature of establishing manufacturing operations and market presence. The absence of capital expenditures suggests the company was utilizing existing production capacity during this period.

Earnings Power And Capital Efficiency

The company demonstrated negative earnings power with diluted EPS of CAD $(0.22), indicating current operations are not generating sufficient scale for profitability. The substantial operating cash outflow relative to revenue suggests capital efficiency challenges as the company invests in market development. With no reported capital expenditures, the focus appears to be on optimizing existing assets rather than expansion, though the cash burn rate requires careful management to sustain operations.

Balance Sheet And Financial Health

Naturally Splendid maintained CAD $1,388,296 in cash and equivalents against total debt of CAD $1,624,910 as of December 2021. This liquidity position provides some operational runway, though the debt level relative to the company's market capitalization of approximately CAD $440,832 indicates significant financial leverage. The balance sheet structure suggests the company is funding operations through both equity and debt financing while navigating its early-stage growth challenges.

Growth Trends And Dividend Policy

The company's growth trajectory reflects its early-stage status in the competitive plant-based food market, with revenue generation still developing against substantial operating costs. Naturally Splendid does not pay dividends, consistent with its focus on reinvesting available capital into business development and market expansion initiatives. The company's growth strategy appears centered on building brand recognition and expanding distribution channels for its diverse product portfolio.

Valuation And Market Expectations

With a market capitalization of approximately CAD $440,832 and a beta of 2.49, the market prices Naturally Splendid as a high-risk, early-stage venture. The negative earnings multiple reflects investor expectations focused on long-term potential in the plant-based food sector rather than current profitability. The valuation suggests market participants are betting on the company's ability to successfully scale its operations and capture market share in growing nutritional categories.

Strategic Advantages And Outlook

Naturally Splendid's strategic position hinges on its dual revenue streams from branded products and contract manufacturing, providing diversification within the plant-based sector. The company's expertise in hemp-based ingredients and manufacturing capabilities represent potential competitive advantages. The outlook remains challenging given the capital-intensive nature of food manufacturing and intense competition, requiring successful execution on scaling operations and achieving sustainable revenue growth to reach profitability.

Sources

Company financial statementsTSXV filings

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2022202320242025202620272028202920302031203220332034203520362037203820392040204120422043204420452046

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