investorscraft@gmail.com

Intrinsic ValueSynergy CHC Corp. (SNYR)

Previous Close$1.87
Intrinsic Value
Upside potential
Previous Close
$1.87

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

Synergy CHC Corp. operates in the consumer healthcare sector, specializing in the development, marketing, and distribution of branded over-the-counter (OTC) products. The company focuses on niche markets, leveraging a portfolio that includes dietary supplements, personal care items, and wellness products. Its revenue model is driven by direct-to-consumer sales and partnerships with retail distributors, positioning it as a mid-tier player in a competitive industry dominated by larger pharmaceutical and consumer health conglomerates. Synergy CHC differentiates itself through targeted branding and cost-effective marketing strategies, catering to health-conscious consumers seeking affordable alternatives. While the company lacks the scale of industry leaders, its agility allows for rapid adaptation to emerging trends, such as the growing demand for natural and organic health solutions. However, its market share remains modest, with limited international presence compared to global competitors.

Revenue Profitability And Efficiency

For FY 2024, Synergy CHC reported revenue of $34.8 million, with net income of $2.1 million, translating to a diluted EPS of $0.28. The company's operating cash flow was negative at -$4.8 million, reflecting potential working capital challenges or investment in growth initiatives. Capital expenditures were negligible, suggesting a lean operational model with limited reinvestment in fixed assets.

Earnings Power And Capital Efficiency

The company's net income margin stands at approximately 6.1%, indicating moderate profitability in a competitive sector. With no reported capital expenditures, Synergy CHC appears to prioritize short-term earnings over long-term asset growth. However, the negative operating cash flow raises questions about its ability to sustain profitability without external financing or improved working capital management.

Balance Sheet And Financial Health

Synergy CHC's balance sheet shows $0.7 million in cash and equivalents against $27.5 million in total debt, signaling high leverage and potential liquidity constraints. The debt-heavy structure may limit financial flexibility, though the absence of capital expenditures could alleviate near-term pressure. Investors should monitor debt servicing capabilities closely.

Growth Trends And Dividend Policy

The company has not issued dividends, redirecting earnings toward operations or debt reduction. Revenue growth trends are unclear without prior-year comparisons, but the current profitability suggests a stable, if not expansive, operational base. Future growth may hinge on product innovation or strategic acquisitions.

Valuation And Market Expectations

With a modest market capitalization implied by its share count and EPS, Synergy CHC trades as a small-cap stock with limited visibility. Investors likely weigh its niche market positioning against high leverage and cash flow challenges, resulting in a cautious valuation outlook until operational improvements are demonstrated.

Strategic Advantages And Outlook

Synergy CHC's agility in niche markets and cost-conscious branding provide a competitive edge, but its high debt and cash flow constraints pose risks. The outlook depends on its ability to stabilize operations, reduce leverage, and capitalize on consumer health trends. Success in these areas could enhance its market position, though execution risks remain significant.

Sources

Company filings (CIK: 0001562733), financial statements for FY 2024

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