investorscraft@gmail.com

Intrinsic ValueSparta Capital Ltd. (SAY.V)

Previous Close$0.02
Intrinsic Value
Upside potential
Previous Close
$0.02

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

Sparta Capital Ltd. operates within the industrial pollution and treatment controls sector, providing specialized energy optimization and sustainability solutions to commercial and manufacturing clients. The company's core revenue model centers on delivering turnkey services that help businesses reduce waste, conserve resources, and lower carbon emissions through proprietary technologies. Sparta's diverse service portfolio includes energy capturing and conversion systems, electronic component upcycling, CO2 sequestration via waste diversion, and biomass conversion into consumable products, creating multiple revenue streams from environmental efficiency initiatives. The company further strengthens its market position by distributing photoluminescent exit signs to reduce electricity consumption and offering comprehensive energy monitoring and power quality solutions for industrial facilities. Sparta's TruckSuite platform provides fleet management services, while its TreeFrog Transportation Optimization System and Sparta Health PPE access program demonstrate vertical integration within the sustainability ecosystem. Operating in Canada's competitive cleantech market, Sparta positions itself as an integrated provider rather than a single-solution vendor, targeting manufacturers seeking to improve both environmental compliance and operational economics through waste reduction and energy optimization.

Revenue Profitability And Efficiency

Sparta generated CAD 7.8 million in revenue for the period but reported a net loss of CAD 0.9 million, indicating challenges in achieving profitability despite its revenue base. The company maintained positive operating cash flow of CAD 0.7 million, suggesting core operations can generate cash before considering investment activities. The absence of capital expenditures during the period may reflect a strategic pause in asset expansion or reliance on existing infrastructure to deliver services.

Earnings Power And Capital Efficiency

The company's diluted EPS of -CAD 0.0037 reflects ongoing earnings challenges relative to its substantial share count. While revenue generation appears established, the negative net income indicates that current pricing or cost structures may not yet support sustainable profitability. The positive operating cash flow provides some evidence of underlying business viability, though conversion of revenue to bottom-line profitability remains a key hurdle for capital efficiency improvement.

Balance Sheet And Financial Health

Sparta maintains CAD 0.8 million in cash against total debt of CAD 2.8 million, creating a leveraged financial position that warrants monitoring. The debt-to-equity structure suggests reliance on external financing to support operations and growth initiatives. With a market capitalization of approximately CAD 3.7 million, the company's balance sheet reflects the challenges typical of emerging cleantech firms balancing growth investments with financial sustainability.

Growth Trends And Dividend Policy

As an early-stage company focused on market expansion, Sparta maintains a zero-dividend policy, reinvesting all available resources into business development. The company's growth trajectory appears focused on scaling its diverse service offerings within the Canadian commercial sustainability market. The absence of a dividend aligns with the company's current developmental stage and capital allocation priorities toward establishing market presence rather than shareholder distributions.

Valuation And Market Expectations

With a market capitalization of CAD 3.7 million and negative earnings, the market appears to value Sparta based on its technology portfolio and growth potential rather than current financial performance. The beta of 0.58 suggests lower volatility compared to the broader market, possibly reflecting the specialized nature of its business. Valuation metrics based on earnings are not meaningful given the current loss position, placing emphasis on revenue multiples and future profitability expectations.

Strategic Advantages And Outlook

Sparta's strategic advantage lies in its integrated approach to energy optimization, combining multiple sustainability services under one platform. The company's outlook depends on its ability to scale revenue while improving margin structures to achieve profitability. Success will likely hinge on commercial adoption of its waste reduction and energy efficiency solutions in a market increasingly focused on carbon footprint reduction. The company must navigate the challenge of balancing growth investments with financial sustainability in a capital-intensive sector.

Sources

Company description and financial data providedTSXV 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