investorscraft@gmail.com

Intrinsic ValueOdd Burger Corporation (ODD.V)

Previous Close$0.04
Intrinsic Value
Upside potential
Previous Close
$0.04

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

Odd Burger Corporation operates as a vertically integrated plant-based technology company within the Canadian restaurant sector. The company's core revenue model combines food manufacturing with restaurant operations, producing its own line of plant-based proteins and dairy alternatives that are distributed exclusively through its corporate-owned and franchised vegan fast-food locations. This integrated approach allows Odd Burger to control product quality and supply chain costs while building a distinctive brand in the growing plant-based food market. The company positions itself at the intersection of food technology and consumer retail, targeting health-conscious consumers and those adopting vegan or flexitarian diets. Operating in the highly competitive restaurant industry, Odd Burger differentiates itself through its proprietary food technology and commitment to making plant-based eating more accessible through a fast-food format. Its market position is that of a niche pioneer, focusing on scalable plant-based solutions while facing competition from both traditional quick-service restaurants and emerging plant-based concepts. The company's strategy involves expanding its footprint through franchising while maintaining control over its core product manufacturing.

Revenue Profitability And Efficiency

For the fiscal year ending September 2024, Odd Burger reported revenue of approximately CAD 3.1 million while recording a net loss of CAD 2.1 million. The company's negative operating cash flow of CAD 622,000 indicates ongoing operational challenges in achieving profitability. With minimal capital expenditures of CAD 2,052, the business appears to be conserving cash while focusing on its existing operations rather than significant expansion investments during this period.

Earnings Power And Capital Efficiency

The company's diluted earnings per share of -CAD 0.023 reflects the current unprofitability of its operations. The negative operating cash flow suggests that the business is not yet generating sufficient cash from core operations to sustain itself without external funding. The minimal capital expenditure indicates a cautious approach to investment, potentially focusing on optimizing existing assets rather than pursuing aggressive growth through new capital projects.

Balance Sheet And Financial Health

Odd Burger maintains a relatively weak financial position with cash and equivalents of approximately CAD 61,000 against total debt of CAD 3.0 million. This significant debt burden relative to its cash reserves and market capitalization of CAD 17.7 million presents substantial liquidity concerns. The company's financial health appears challenged, with limited cash resources to service debt obligations and fund ongoing operations.

Growth Trends And Dividend Policy

As an early-stage company focused on expansion, Odd Burger does not pay dividends, reinvesting all available resources into business development. The company's growth strategy appears centered on expanding its franchise network and product distribution, though current financial metrics suggest this expansion is occurring while the core business remains unprofitable. The market capitalization indicates investor expectations for future growth despite current financial challenges.

Valuation And Market Expectations

With a market capitalization of approximately CAD 17.7 million, investors appear to be valuing Odd Burger based on its growth potential in the plant-based food sector rather than current financial performance. The beta of 0.693 suggests the stock is less volatile than the broader market, potentially reflecting its small size and niche market focus. The valuation implies expectations for future scalability and market penetration beyond current operational metrics.

Strategic Advantages And Outlook

Odd Burger's primary strategic advantage lies in its vertically integrated model, controlling both product manufacturing and restaurant operations. This approach could provide cost advantages and quality control as the business scales. However, the outlook remains challenging given current profitability issues and substantial debt load. Success will depend on the company's ability to achieve operational scale, manage its debt obligations, and effectively compete in the increasingly crowded plant-based food market while demonstrating a path to sustainable profitability.

Sources

Company financial statementsTSXV filings

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