investorscraft@gmail.com

Intrinsic ValueProgressive Planet Solutions Inc. (PLAN.V)

Previous Close$0.39
Intrinsic Value
Upside potential
Previous Close
$0.39

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

Progressive Planet Solutions Inc. operates as an innovative industrial materials company focused on developing sustainable mineral-based solutions. The company's core business involves acquiring and exploring mineral properties in Canada, primarily natural pozzolan deposits, while simultaneously manufacturing eco-friendly products derived from dizzatomaceous earth, zeolite, and bentonite. Its diversified revenue streams span agricultural, industrial, and consumer applications, positioning the company at the intersection of traditional mining and green technology. The firm's strategic focus on carbon reduction technologies, including converting post-consumer glass into low-carbon cement and developing CO2 sequestration solutions, distinguishes it within the basic materials sector. Progressive Planet maintains market presence through branded product lines including CanDry industrial absorbents, WunderCat cat litters, and Activated Barn Fresh animal husbandry solutions that improve livestock environments. This dual approach of mineral extraction and value-added manufacturing creates a vertically integrated model targeting the growing demand for sustainable industrial materials. The company's ownership of key mineral properties in British Columbia, including the Z1 Zeolite mine near Cache Creek, provides raw material security for its manufacturing operations while supporting its environmental technology initiatives.

Revenue Profitability And Efficiency

For the fiscal year ending April 2025, Progressive Planet generated CAD 19.5 million in revenue while achieving net income of CAD 1.67 million, demonstrating profitable operations. The company maintained strong operational cash flow generation of CAD 5.1 million, significantly exceeding capital expenditures of CAD 1.04 million. This positive cash flow dynamic indicates efficient conversion of revenue into operating cash, supporting the company's ability to fund both ongoing operations and strategic investments in its sustainable technology initiatives without excessive external financing requirements.

Earnings Power And Capital Efficiency

The company demonstrated solid earnings power with diluted earnings per share of CAD 0.0151, reflecting profitable operations relative to its market capitalization. Progressive Planet's capital efficiency is evidenced by its ability to generate substantial operating cash flow while maintaining moderate capital investment levels. The positive spread between operating cash flow and capital expenditures suggests the business model can fund growth initiatives internally, though the company maintains leverage capacity through its CAD 7.84 million debt load to potentially accelerate development of its carbon reduction technologies.

Balance Sheet And Financial Health

Progressive Planet maintains a balanced financial position with CAD 5.43 million in cash and equivalents against total debt of CAD 7.84 million, providing adequate liquidity coverage. The company's leverage ratio appears manageable given its profitable operations and strong cash flow generation. The balance sheet structure supports ongoing mineral exploration activities and manufacturing operations while providing flexibility for strategic investments in the company's carbon sequestration and sustainable materials development initiatives.

Growth Trends And Dividend Policy

The company currently follows a retention policy, reinvesting all earnings back into the business to fund growth initiatives rather than paying dividends. This approach aligns with Progressive Planet's stage as a development-focused company pursuing expansion in sustainable materials and carbon reduction technologies. The absence of dividend payments allows maximum capital allocation toward mineral property development, product innovation, and market expansion opportunities in the growing green industrial materials sector.

Valuation And Market Expectations

With a market capitalization of approximately CAD 34 million, the market appears to be valuing Progressive Planet as an early-stage sustainable materials company with technology optionality. The company trades at a premium to traditional mineral exploration firms, reflecting investor expectations for growth in its value-added manufacturing and carbon reduction technology segments. The negative beta of -0.003 suggests the stock demonstrates low correlation to broader market movements, potentially appealing to investors seeking diversification into specialty materials with environmental applications.

Strategic Advantages And Outlook

Progressive Planet's strategic advantage lies in its integrated model combining mineral resource ownership with sustainable product development. The company is well-positioned to benefit from increasing regulatory and market focus on carbon reduction in industrial processes. Key growth drivers include expansion of its low-carbon cement technology, scaling of agricultural applications for its mineral products, and potential commercialization of its CO2 sequestration solutions. The outlook remains contingent on successful execution of its technology development roadmap and market adoption of its sustainable alternatives to conventional industrial materials.

Sources

Company DescriptionFinancial Metrics Provided

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