investorscraft@gmail.com

Intrinsic ValuePyroGenesis Canada Inc. (PYR.TO)

Previous Close$0.25
Intrinsic Value
Upside potential
Previous Close
$0.25

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

PyroGenesis Canada Inc. operates in the industrial machinery sector, specializing in advanced plasma-based technologies for environmental, metallurgical, and energy applications. The company’s core revenue model is built on proprietary systems like DROSRITE for metal recovery, PUREVAP for high-purity silicon production, and plasma torches for fossil fuel replacement, targeting industries such as aluminum, zinc, lithium-ion batteries, and waste management. PyroGenesis serves a diverse clientele, including defense, mining, oil and gas, and additive manufacturing sectors, leveraging its engineering expertise to deliver turnkey solutions. Its niche focus on plasma processes positions it as a technology leader in sustainable industrial solutions, though it operates in competitive and capital-intensive markets. The company’s ability to commercialize its innovations—such as waste-to-energy systems and silicon production for renewables—highlights its potential in circular economy applications. However, its market penetration remains constrained by the adoption pace of plasma technologies in traditional industries.

Revenue Profitability And Efficiency

PyroGenesis reported revenue of CAD 15.7 million in FY 2024, reflecting its niche market focus. The company’s net loss of CAD 6.7 million and negative operating cash flow of CAD 2.1 million underscore ongoing challenges in scaling profitability. Capital expenditures of CAD 0.4 million suggest restrained investment, likely due to liquidity constraints. The lack of dividend payouts aligns with its growth-stage profile and reinvestment priorities.

Earnings Power And Capital Efficiency

The diluted EPS of -CAD 0.04 indicates persistent earnings challenges, though the company’s high beta (2.46) signals market expectations for volatility tied to its technology commercialization efforts. Negative cash flow from operations highlights inefficiencies in converting revenue to sustainable profitability, a common hurdle for R&D-driven firms in capital-intensive sectors.

Balance Sheet And Financial Health

PyroGenesis holds CAD 3.0 million in cash against total debt of CAD 9.0 million, raising liquidity concerns. The debt-heavy structure may pressure future financing flexibility, though its modest market cap (CAD 84.9 million) suggests equity dilution could be a recourse. The absence of dividends reinforces its focus on preserving capital for growth.

Growth Trends And Dividend Policy

Revenue growth hinges on adoption of PyroGenesis’ plasma solutions, particularly in aluminum recycling and silicon production. The company’s zero-dividend policy reflects its reinvestment strategy, prioritizing R&D and commercialization over shareholder returns. Market cap volatility aligns with its high-beta profile and speculative growth narrative.

Valuation And Market Expectations

The market values PyroGenesis at CAD 84.9 million, pricing in high-risk tolerance for its disruptive potential. The lack of profitability and negative cash flows justify a cautious valuation, though its technology pipeline could attract premium pricing if commercialization accelerates.

Strategic Advantages And Outlook

PyroGenesis’ proprietary plasma technologies offer differentiation in sustainability-driven markets, but execution risks persist. Success depends on scaling commercial deployments, managing debt, and securing partnerships. The outlook remains speculative, with upside tied to industrial adoption of its waste-to-energy and silicon production systems.

Sources

Company filings, Toronto Stock Exchange 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