investorscraft@gmail.com

Intrinsic ValueRIV Capital Inc. (RIV.TO)

Previous Close$1.50
Intrinsic Value
Upside potential
Previous Close
$1.50

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2023 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

RIV Capital Inc. operates as a venture capital firm specializing in the cannabis sector, with a stage-agnostic investment approach ranging from seed to sale, though it primarily targets Series A to C rounds. The firm focuses on burgeoning marijuana companies across diverse segments, including agriculture and food sciences, production, pharmaceuticals, biotechnology, consumer products, retail, and distribution. Its portfolio spans beverages, edibles, vaporizers, pet products, and topicals, reflecting a broad industry footprint. RIV Capital differentiates itself through minority stake investments, employing flexible structures such as debt, equity, and production-linked royalties. The firm’s geographic reach is global, with typical investment sizes ranging from CAD 5 million to CAD 10 million, positioning it as a strategic partner for growth-stage cannabis ventures. In a rapidly evolving regulatory landscape, RIV Capital leverages its sector expertise to identify high-potential opportunities, though its market position is challenged by industry volatility and shifting consumer trends. The firm’s focus on ancillary cannabis businesses, such as software, hardware, and media, provides diversification but also exposes it to broader macroeconomic risks affecting the sector.

Revenue Profitability And Efficiency

RIV Capital reported revenue of CAD 5.64 million for FY 2023, alongside a net loss of CAD 80.38 million, reflecting the challenges of its venture capital model in a high-risk industry. The negative operating cash flow of CAD 11.75 million and capital expenditures of CAD 5.04 million underscore ongoing investment activities despite profitability pressures. The firm’s diluted EPS of CAD 126.73 million is anomalous, likely due to accounting adjustments or one-time items.

Earnings Power And Capital Efficiency

The firm’s earnings power remains constrained by its venture capital focus, with significant capital deployed into high-growth but unprofitable cannabis ventures. Negative net income and operating cash flow highlight inefficiencies in translating investments into near-term returns. The absence of dividend payouts reinforces its reinvestment-driven strategy, though capital efficiency metrics are weak given the sector’s inherent volatility.

Balance Sheet And Financial Health

RIV Capital maintains a solid liquidity position with CAD 81.30 million in cash and equivalents, providing a buffer against market uncertainties. Total debt of CAD 4.96 million is relatively low, suggesting manageable leverage. However, the negative shares outstanding figure indicates potential data discrepancies or complex capital structures that warrant further scrutiny.

Growth Trends And Dividend Policy

Growth is driven by strategic investments in cannabis and ancillary businesses, though FY 2023 results reflect sector-wide headwinds. The firm has no dividend policy, aligning with its focus on capital appreciation through portfolio growth. Market expansion and regulatory developments will likely dictate future performance, but near-term profitability remains elusive.

Valuation And Market Expectations

With a market cap of CAD 0, the firm’s valuation appears distressed, possibly reflecting investor skepticism about its portfolio’s near-term viability. The high beta of 1.88 signals extreme volatility, aligning with the cannabis sector’s speculative nature. Market expectations are likely tempered by ongoing regulatory and operational challenges.

Strategic Advantages And Outlook

RIV Capital’s diversified cannabis portfolio and flexible investment structures provide strategic advantages, but its outlook is heavily tied to sector maturation. Regulatory progress and consolidation opportunities could unlock value, though near-term risks persist. The firm’s ability to navigate industry turbulence will be critical to long-term success.

Sources

Company filings, TSX disclosures

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2024202520262027202820292030203120322033203420352036203720382039204020412042204320442045204620472048

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