investorscraft@gmail.com

Intrinsic ValueNuminus Wellness Inc. (NUMI.TO)

Previous Close$0.05
Intrinsic Value
Upside potential
Previous Close
$0.05

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

Numinus Wellness Inc. operates at the forefront of psychedelic-assisted psychotherapy and mental health innovation, positioning itself as a leader in an emerging and highly specialized sector. The company operates through two divisions: Salvation Botanicals, which focuses on psychedelic and cannabis testing, cultivation, and R&D, and Numinus Health, which delivers therapeutic services, practitioner training, and supportive technologies for mental health and substance abuse treatment. Numinus differentiates itself by integrating clinical expertise with cutting-edge psychedelic research, catering to a growing demand for alternative mental health solutions. Its dual-pronged approach—combining lab-based services with direct patient care—allows it to capture value across the psychedelic therapy value chain. The company’s focus on evidence-based treatments and regulatory compliance strengthens its credibility in a nascent industry where trust and safety are paramount. While competition is intensifying as the sector matures, Numinus’ early-mover advantage and holistic service offerings position it as a key player in the evolving psychedelic healthcare landscape.

Revenue Profitability And Efficiency

Numinus reported revenue of CAD 23.2 million for FY 2023, reflecting its early-stage commercialization efforts in psychedelic-assisted therapies and lab services. However, the company posted a net loss of CAD 30.3 million, underscoring the high costs associated with R&D, clinical operations, and market expansion in this emerging sector. Operating cash flow was negative CAD 22.8 million, with capital expenditures of CAD 0.4 million, indicating significant investment in growth initiatives rather than profitability.

Earnings Power And Capital Efficiency

The company’s diluted EPS of CAD -0.11 highlights its current lack of earnings power, typical of a growth-phase firm in a speculative industry. Numinus is prioritizing scalability over near-term profitability, with capital deployed toward clinical infrastructure, regulatory compliance, and practitioner training. The negative operating cash flow suggests heavy reliance on external funding to sustain operations while awaiting broader market adoption of psychedelic therapies.

Balance Sheet And Financial Health

Numinus maintains a cash position of CAD 8.6 million against total debt of CAD 7.2 million, providing limited liquidity headroom. The balance sheet reflects the challenges of a pre-revenue growth company, with financial flexibility constrained by ongoing operational losses. Investors should monitor burn rates and potential dilution risks as the company seeks additional capital to fund its expansion.

Growth Trends And Dividend Policy

Numinus is in a high-growth but capital-intensive phase, with no dividend distributions as it reinvests all resources into scaling its platform. Revenue growth will depend on regulatory approvals for psychedelic therapies and broader acceptance in mental health treatment. The company’s ability to secure partnerships and clinical validation will be critical drivers of future expansion.

Valuation And Market Expectations

With a market cap of CAD 16.3 million, Numinus trades at a significant discount to its revenue, reflecting investor skepticism about its path to profitability. The high beta of 2.447 indicates extreme volatility, aligning with the speculative nature of the psychedelic sector. Market expectations hinge on regulatory milestones and clinical outcomes rather than traditional financial metrics.

Strategic Advantages And Outlook

Numinus benefits from first-mover expertise in psychedelic-assisted therapy, a differentiated dual-division model, and a focus on evidence-based care. However, its outlook is heavily tied to regulatory shifts and public acceptance of psychedelic treatments. Success will depend on securing additional funding, demonstrating clinical efficacy, and navigating an uncertain legal landscape. The company’s long-term potential remains promising but highly speculative.

Sources

Company filings, TSX disclosures

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