investorscraft@gmail.com

Intrinsic ValuePesoRama Inc. (PESO.V)

Previous Close$0.33
Intrinsic Value
Upside potential
Previous Close
$0.33

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2025 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

PesoRama Inc. operates as a specialty discount retailer in Mexico, targeting the value-conscious consumer segment through its JOi Canadian Stores brand. The company's core revenue model centers on operating fixed-price retail locations that offer a diverse assortment of everyday consumer goods, including household items, pet supplies, seasonal products, party supplies, health and beauty products, and snack foods. This positioning allows it to compete in the broader Mexican retail landscape by providing affordable alternatives to traditional supermarkets and convenience stores. The company's market strategy focuses on capturing market share in the value retail sector, which is characterized by high demand for low-priced essential goods. By maintaining a limited store footprint of 20 locations, PesoRama pursues a focused geographical approach rather than national scale, requiring careful site selection and localized merchandising. Its operational model faces competition from both large-format retailers and informal market vendors, necessitating efficient supply chain management and inventory turnover to maintain its value proposition.

Revenue Profitability And Efficiency

PesoRama generated CAD 23.4 million in revenue during the reporting period, but reported a significant net loss of CAD 10.1 million. The company's negative operating cash flow of CAD 5.8 million indicates substantial cash consumption from core operations. Capital expenditures were relatively modest at CAD 0.7 million, suggesting limited investment in new store growth or significant infrastructure upgrades during this period.

Earnings Power And Capital Efficiency

The company's diluted earnings per share of -CAD 0.11 reflects the current unprofitability of its operations. The substantial negative operating cash flow relative to revenue indicates challenges in converting sales into cash, potentially due to high operating costs or working capital inefficiencies. The capital expenditure level suggests a conservative approach to growth investments amid current financial performance challenges.

Balance Sheet And Financial Health

PesoRama maintains a relatively weak liquidity position with CAD 0.6 million in cash against total debt of CAD 23.5 million, creating a significant leverage burden. The high debt-to-equity structure, combined with negative cash flow generation, presents substantial financial risk and may constrain operational flexibility. The company's ability to service its debt obligations without additional financing appears challenging under current operating conditions.

Growth Trends And Dividend Policy

With only 20 stores operational as of mid-2022, the company appears to be in an early growth phase, though recent financial performance suggests expansion has been constrained. The absence of a dividend payment aligns with the company's current loss-making status and need to conserve capital for potential turnaround efforts or strategic repositioning in the Mexican retail market.

Valuation And Market Expectations

The company's market capitalization of approximately CAD 41 million reflects investor expectations for future growth potential despite current financial challenges. The beta of 0.737 suggests lower volatility than the broader market, potentially indicating perceived stability in the discount retail model or limited trading activity. Valuation metrics appear to incorporate significant future recovery expectations given current negative earnings.

Strategic Advantages And Outlook

PesoRama's primary strategic advantage lies in its focus on the value segment of the Mexican retail market, which may demonstrate resilience during economic downturns. However, the company faces significant challenges in achieving operational scale and profitability with its current store footprint. The outlook depends on the company's ability to improve operational efficiency, manage its substantial debt load, and potentially secure additional financing to support a viable growth strategy in a competitive retail environment.

Sources

Company filingsMarket data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2026202720282029203020312032203320342035203620372038203920402041204220432044204520462047204820492050

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