investorscraft@gmail.com

Intrinsic ValueRE Royalties Ltd. (RE.V)

Previous Close$0.29
Intrinsic Value
Upside potential
Previous Close
$0.29

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

RE Royalties Ltd. operates as a specialized financing company within the renewable utilities sector, providing a unique non-dilutive royalty financing solution to renewable energy developers and clean technology firms. The company's core revenue model involves acquiring revenue-based royalties from operating renewable energy generation facilities, creating a diversified portfolio of long-term cash flows. This approach positions RE Royalties as an alternative capital provider in the clean energy ecosystem, distinct from traditional project equity or debt financing. The company focuses on solar, wind, hydro, battery storage, and renewable natural gas projects across Canada, Europe, and the United States, building a geographically diversified asset base. Its market position leverages the growing demand for renewable energy infrastructure financing while offering developers capital that doesn't dilute existing ownership. This niche strategy allows RE Royalties to capture value from the global energy transition without direct operational involvement in project development or management. The company's portfolio of 104 royalties demonstrates its established presence in the renewable energy financing space, serving both private and public companies seeking flexible capital solutions for their clean energy projects.

Revenue Profitability And Efficiency

RE Royalties generated CAD 1.7 million in revenue during the period, though the company reported a significant net loss of CAD 9.3 million. The negative earnings per share of CAD 0.22 reflects the current stage of the company's portfolio development and investment cycle. Despite the reported loss, the company maintained positive operating cash flow of CAD 2.5 million, indicating that its core royalty assets are generating cash from operations. The substantial capital expenditures of CAD 11.2 million demonstrate ongoing investment in expanding the royalty portfolio through new acquisitions.

Earnings Power And Capital Efficiency

The company's current earnings power is constrained by the early-stage nature of its royalty portfolio and ongoing investment activities. The negative net income masks the underlying cash generation capability evidenced by positive operating cash flow. Capital efficiency metrics are challenging to assess given the company's growth-focused strategy, with significant capital deployed toward expanding its royalty base. The transition from investment phase to mature cash flow generation will be critical for improving capital efficiency metrics over time.

Balance Sheet And Financial Health

RE Royalties maintains CAD 16.5 million in cash and equivalents, providing liquidity for ongoing operations and selective acquisitions. However, the company carries substantial total debt of CAD 44.5 million, resulting in a leveraged balance sheet structure. The cash position relative to market capitalization suggests adequate short-term liquidity, though the debt load requires careful management as the company continues to scale its royalty portfolio and navigate interest rate environments.

Growth Trends And Dividend Policy

The company maintains a dividend policy with CAD 0.04 per share, representing a commitment to shareholder returns despite its growth-oriented investment strategy. The significant capital expenditure program indicates an aggressive growth trajectory focused on expanding the royalty portfolio. The balance between dividend payments and reinvestment in new royalties reflects management's dual focus on current income and long-term portfolio growth within the renewable energy sector.

Valuation And Market Expectations

With a market capitalization of approximately CAD 15.2 million, the market appears to be pricing the company at a significant discount to its reported asset base. The negative beta of -0.083 suggests low correlation with broader market movements, potentially reflecting the unique nature of the royalty business model. Valuation metrics based on earnings are not meaningful given the current loss position, with investors likely focusing on the long-term cash flow potential of the royalty portfolio.

Strategic Advantages And Outlook

RE Royalties' primary strategic advantage lies in its specialized financing model that addresses a gap in renewable energy project capital structures. The company's outlook is tied to the global energy transition and continued demand for alternative financing solutions in the renewable sector. Success will depend on the company's ability to selectively acquire high-quality royalties while managing its leveraged balance sheet through varying interest rate environments and project performance cycles.

Sources

Company filingsTSXV disclosuresFinancial statements

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