investorscraft@gmail.com

Intrinsic ValueNeutriSci International Inc. (NU.V)

Previous Close$0.01
Intrinsic Value
Upside potential
Previous Close
$0.01

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2022 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

NeutriSci International Inc. operates within the competitive nutraceutical sector, focusing on the development and distribution of specialized health products. The company's core revenue model centers on selling its proprietary neuenergy tablets, which are formulated to provide enhanced mental focus and clarity through retail and online distribution channels. This positions NeutriSci in the consumer health segment of the healthcare industry, targeting consumers seeking cognitive enhancement solutions through accessible over-the-counter products. The company maintains a global footprint with market presence across North America, Europe, Asia, and South America, leveraging partnerships with entities like LaSanta Botanicals and Nutritional High to expand its market reach. As a micro-cap player in the specialty drug manufacturing space, NeutriSci competes in a fragmented market dominated by larger, established brands, requiring strategic differentiation through product innovation and targeted distribution partnerships to capture niche market segments seeking natural cognitive support alternatives to traditional supplements.

Revenue Profitability And Efficiency

For FY 2022, NeutriSci generated CAD 457,750 in revenue while reporting a net loss of CAD 771,000. The company's operating cash flow was negative CAD 166,090, indicating that current operations are not yet self-sustaining. The negative earnings per share of CAD 0.0046 reflects the early-stage nature of the business and the challenges in achieving profitability given its current scale and market position in the competitive nutraceutical landscape.

Earnings Power And Capital Efficiency

The company's current earnings power remains constrained, as evidenced by the significant net loss relative to its revenue base. Operating cash flow negative at CAD 166,090 suggests the business model requires further optimization to generate positive cash generation from core operations. Capital expenditures were minimal at CAD 4,755, indicating limited investment in productive assets during the period, which may impact future growth capacity.

Balance Sheet And Financial Health

NeutriSci maintained a cash position of CAD 175,276 against total debt of CAD 178,635, resulting in a nearly balanced liquidity position. The company's financial health appears challenged given the negative cash flow from operations and minimal cash reserves relative to its outstanding obligations. The balance sheet structure suggests limited financial flexibility for significant strategic initiatives without additional capital infusion.

Growth Trends And Dividend Policy

The company does not pay dividends, consistent with its development-stage status and focus on reinvesting limited resources into business operations. Growth trends indicate the company is in an early commercialization phase, with revenue levels not yet sufficient to support sustainable operations. The current financial trajectory suggests the company requires significant revenue expansion to achieve operational breakeven and sustainable growth.

Valuation And Market Expectations

With a market capitalization of approximately CAD 892,120, the market appears to be valuing NeutriSci as an early-stage development company with future growth potential. The valuation reflects investor expectations that the company can successfully scale its nutraceutical products and achieve profitability. The beta of 0.821 suggests moderate volatility relative to the broader market, typical for micro-cap healthcare companies.

Strategic Advantages And Outlook

NeutriSci's strategic advantages include its proprietary neuenergy formulation and international distribution partnerships. However, the outlook remains challenging given the competitive nutraceutical landscape and current financial constraints. Success will depend on the company's ability to significantly scale revenue, achieve operational efficiency, and secure additional funding to support growth initiatives in an increasingly crowded market space for cognitive enhancement products.

Sources

Company Financial StatementsTSXV Filings

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2023202420252026202720282029203020312032203320342035203620372038203920402041204220432044204520462047

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