investorscraft@gmail.com

Intrinsic ValueOrganiGram Holdings Inc. (OGI.TO)

Previous Close$2.03
Intrinsic Value
Upside potential
Previous Close
$2.03

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

OrganiGram Holdings Inc. operates in the highly regulated Canadian cannabis market, specializing in the production and sale of medical and recreational cannabis products. The company’s diversified portfolio includes dried flower, oils, vaporizers, edibles, and concentrates under brands like Edison Cannabis Co., SHRED, and Big Bag O' Buds. Its wholesale and direct-to-consumer sales channels cater to both medical patients and adult-use recreational consumers, positioning it as a mid-tier player in a competitive industry. OrganiGram differentiates itself through product innovation, such as its SHRED'ems and Monjour offerings, targeting niche consumer preferences. The company’s focus on quality and branding helps it maintain a foothold in Canada’s fragmented cannabis sector, though it faces pricing pressures and regulatory challenges. While not a market leader, OrganiGram’s vertically integrated operations and strategic partnerships provide resilience against industry volatility.

Revenue Profitability And Efficiency

OrganiGram reported revenue of CAD 159.8 million for the period, reflecting its mid-scale position in the Canadian cannabis market. The company posted a net loss of CAD 45.4 million, with diluted EPS of -CAD 0.48, indicating ongoing profitability challenges amid industry-wide pricing pressures. Operating cash flow was positive at CAD 3.9 million, though capital expenditures of CAD 5.3 million suggest continued investment in production capabilities.

Earnings Power And Capital Efficiency

The company’s negative earnings highlight the competitive and regulatory hurdles in the cannabis sector. Despite this, its operating cash flow remains marginally positive, demonstrating some ability to fund operations internally. Capital expenditures, while a drag on free cash flow, indicate ongoing efforts to enhance production efficiency and product offerings.

Balance Sheet And Financial Health

OrganiGram maintains a solid liquidity position with CAD 106.7 million in cash and equivalents, against total debt of CAD 4.5 million, reflecting a strong balance sheet. This low leverage provides flexibility to navigate industry headwinds, though sustained losses could erode cash reserves over time if not addressed.

Growth Trends And Dividend Policy

Revenue growth remains constrained by market saturation and pricing pressures in Canada’s cannabis industry. The company does not pay dividends, reinvesting available cash into operations and product development. Future growth may hinge on international expansion or strategic partnerships, though near-term prospects appear muted.

Valuation And Market Expectations

With a market cap of CAD 250.3 million and a beta of 1.825, OrganiGram is viewed as a high-risk, speculative investment. The lack of profitability and industry challenges weigh on valuation, though its strong cash position offers some downside protection.

Strategic Advantages And Outlook

OrganiGram’s vertically integrated model and brand diversity provide a competitive edge, but the company must navigate regulatory uncertainty and pricing pressures. Its focus on innovation and cost control could improve margins, but broader industry consolidation may be necessary for sustained profitability. The outlook remains cautious, with execution risk being a key factor.

Sources

Company filings, market data

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