investorscraft@gmail.com

Intrinsic ValueReVolve Renewable Power Corp. (REVV.V)

Previous Close$0.16
Intrinsic Value
Upside potential
Previous Close
$0.16

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

ReVolve Renewable Power Corp. operates as a specialized renewable energy developer focused on the North American market, originating and developing utility-scale projects in onshore wind, solar photovoltaic, and battery energy storage systems. The company's core revenue model is project-based, generating value through the development lifecycle from site identification and permitting to securing power purchase agreements and ultimately selling developed projects to long-term owners and operators. This capital-light development approach allows ReVolve to leverage its expertise in navigating complex regulatory environments and securing interconnection rights without the substantial balance sheet requirements of asset ownership. Operating from its base in Ireland, the company targets the expanding North American renewable energy sector, which is experiencing robust growth driven by decarbonization policies, corporate sustainability goals, and declining technology costs. ReVolve's market positioning is that of a nimble developer capable of identifying high-value opportunities in specific geographic markets, competing against both larger integrated utilities and other independent developers through specialized local knowledge and efficient project execution capabilities.

Revenue Profitability And Efficiency

For FY2024, ReVolve generated revenue of CAD 6.74 million with net income of CAD 2.34 million, reflecting a healthy net margin of approximately 35%. The company's operating cash flow of CAD 1.23 million and capital expenditures of CAD -0.38 million indicate positive cash generation from operations. This financial performance demonstrates the company's ability to monetize its development pipeline effectively while maintaining capital discipline in its project development activities.

Earnings Power And Capital Efficiency

ReVolve reported diluted EPS of CAD 0.04 for the period, translating the net income into a per-share metric for investor assessment. The company's development-focused model appears capital efficient, as evidenced by the positive operating cash flow relative to its market capitalization. The earnings power is tied to the successful progression and monetization of projects within its development pipeline rather than recurring revenue from owned assets.

Balance Sheet And Financial Health

The company maintains CAD 3.18 million in cash and equivalents against total debt of CAD 10.22 million, indicating a leveraged financial position typical of development-stage companies in the infrastructure sector. The balance sheet structure supports the capital requirements of project development while providing liquidity for ongoing operations. The debt level reflects strategic financing to advance the project portfolio toward monetization events.

Growth Trends And Dividend Policy

As a growth-oriented renewable energy developer, ReVolve does not currently pay dividends, reinvesting all capital into expanding its project pipeline. The company's growth trajectory is dependent on successfully advancing projects through development stages and executing strategic monetizations. The renewable energy sector's structural growth provides a favorable backdrop for expanding the development portfolio and creating shareholder value through project sales.

Valuation And Market Expectations

With a market capitalization of approximately CAD 13.57 million, the market appears to be valuing ReVolve based on its development pipeline potential rather than current earnings. The beta of 1.173 suggests higher volatility than the broader market, reflecting the project-based nature of the business and sensitivity to energy policy, financing conditions, and development milestones. Valuation metrics incorporate expectations for future project monetizations.

Strategic Advantages And Outlook

ReVolve's strategic advantage lies in its focused development expertise and positioning within the high-growth North American renewable energy market. The outlook is tied to the company's ability to continuously identify viable project opportunities, navigate development challenges, and execute timely monetizations. Success depends on maintaining a robust pipeline of projects at various development stages to ensure consistent revenue recognition from project sales over time.

Sources

Company financial statementsTSXV filings

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