investorscraft@gmail.com

Intrinsic ValueReborn Coffee, Inc. (REBN)

Previous Close$1.89
Intrinsic Value
Upside potential
Previous Close
$1.89

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

Reborn Coffee, Inc. operates in the highly competitive specialty coffee industry, focusing on premium, ethically sourced coffee products. The company generates revenue primarily through direct-to-consumer sales at its retail locations and e-commerce channels, emphasizing a vertically integrated model that controls sourcing, roasting, and distribution. Reborn Coffee differentiates itself with a commitment to sustainability and artisanal quality, targeting discerning coffee enthusiasts willing to pay a premium for superior taste and ethical production. The company competes in a fragmented market dominated by large chains and independent roasters, positioning itself as a niche player with a strong brand identity centered around innovation and customer experience. Despite its small scale, Reborn Coffee aims to expand its footprint through strategic store openings and digital sales growth, leveraging its direct engagement with consumers to build loyalty and repeat business.

Revenue Profitability And Efficiency

Reborn Coffee reported revenue of $5.93 million for the period, reflecting its niche market presence. However, the company posted a net loss of $4.81 million, with diluted EPS of -$1.66, indicating significant unprofitability. Operating cash flow was negative at $3.45 million, highlighting ongoing cash burn as the company invests in growth. Capital expenditures were minimal, suggesting limited near-term expansion or operational scaling.

Earnings Power And Capital Efficiency

The company’s negative earnings and cash flow underscore challenges in achieving sustainable profitability. With no reported capital expenditures, Reborn Coffee appears to be prioritizing cost containment over aggressive growth. The lack of positive operating cash flow raises questions about its ability to fund operations without additional financing, given its current cash position of $158,215 against total debt of $3.85 million.

Balance Sheet And Financial Health

Reborn Coffee’s balance sheet reveals financial strain, with limited cash reserves and substantial debt obligations. Total debt of $3.85 million outweighs cash holdings, signaling liquidity risks. The absence of dividends aligns with the company’s focus on preserving capital. Shareholders’ equity is likely under pressure due to persistent losses, necessitating careful monitoring of leverage and refinancing capabilities.

Growth Trends And Dividend Policy

Growth appears constrained by financial challenges, with no dividends distributed as the company prioritizes survival over shareholder returns. Revenue figures suggest modest scale, while losses indicate inefficiencies or high fixed costs. Expansion prospects depend on improving unit economics and securing additional funding. The lack of a dividend policy is unsurprising given the company’s unprofitability and cash flow constraints.

Valuation And Market Expectations

Market expectations for Reborn Coffee are tempered by its financial struggles and niche positioning. The negative EPS and high debt load likely weigh on valuation multiples. Investors may view the stock as speculative, with success contingent on operational turnaround and scalable growth. The absence of profitability metrics makes traditional valuation approaches challenging, leaving the stock’s appeal largely tied to long-term potential.

Strategic Advantages And Outlook

Reborn Coffee’s focus on premium, sustainable coffee offers a differentiated value proposition, but execution risks remain high. The company’s ability to scale profitably will depend on cost management and brand traction. Near-term outlook is cautious, with liquidity concerns overshadowing growth ambitions. Strategic partnerships or additional financing could provide a pathway to stability, but competitive pressures and operational inefficiencies pose ongoing hurdles.

Sources

SEC filings (10-K), company 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