investorscraft@gmail.com

Intrinsic ValueSolar Alliance Energy Inc. (SOLR.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

Solar Alliance Energy Inc. operates as a specialized solar energy solutions provider focusing on the commercial, industrial, and residential markets across key southeastern and midwestern U.S. states, including Tennessee, Kentucky, and the Carolinas. The company generates revenue primarily through the development, engineering, procurement, and construction (EPC) of solar photovoltaic systems, offering a turnkey service from initial design to grid connection. This integrated approach positions it as a project developer and installer rather than a manufacturer, capturing value along the service chain. Its service portfolio has expanded to include electric vehicle (EV) charger installations and other complementary energy solutions like backup generators, reflecting a strategy to become a comprehensive clean energy partner. Operating in the competitive North American distributed generation sector, Solar Alliance targets smaller-scale projects that benefit from regional incentives and growing corporate sustainability demand. The company's focus on specific geographic markets allows for localized expertise but also limits its scale compared to national competitors. Its market position is that of a niche regional player in the rapidly evolving but fragmented solar EPC industry.

Revenue Profitability And Efficiency

For the fiscal year, Solar Alliance reported revenue of CAD 5.45 million, indicating its active project development activity. However, the company operated at a net loss of CAD 0.68 million, reflecting the challenging cost structure and competitive pressures inherent in the solar EPC business. Operating cash flow was significantly negative at CAD -1.83 million, highlighting substantial cash consumption from operations that outstripped revenue generation. This suggests that while projects are being completed, the current scale of operations may not yet support sustainable profitability or positive cash generation without external funding.

Earnings Power And Capital Efficiency

The company's earnings power remains under pressure, as evidenced by a diluted earnings per share of CAD -0.0023. The negative operating cash flow, which far exceeded the reported net loss, indicates that earnings quality is weak and that the business is consuming cash to sustain operations. Capital expenditures were minimal at CAD -20,488, suggesting a capital-light model that relies on human capital and project management rather than significant fixed asset investments. This model can be efficient if project margins improve, but currently, the core operations are not self-funding.

Balance Sheet And Financial Health

Solar Alliance maintains a lean balance sheet with a cash position of only CAD 9,697, which is a critically low level relative to its cash burn rate. Total debt is reported at CAD 227,621. The minimal cash reserves against ongoing operational cash outflows indicate a precarious liquidity position that likely requires near-term financing or a significant improvement in cash collection from projects to maintain solvency. The financial health of the company appears strained, with viability dependent on its ability to secure additional capital or rapidly achieve cash flow breakeven.

Growth Trends And Dividend Policy

The provided revenue figure of CAD 5.45 million establishes a baseline, but without prior-year data, the growth trajectory cannot be definitively assessed. The company's expansion into EV charging and other energy solutions suggests a strategic push for growth beyond its core solar EPC services. Consistent with its developmental stage and lack of profitability, Solar Alliance does not pay a dividend, retaining all potential capital to fund operations and growth initiatives. Investor returns are entirely dependent on capital appreciation.

Valuation And Market Expectations

With a market capitalization of approximately CAD 5.9 million, the market is valuing the company at just over 1x its annual revenue. This modest multiple reflects the significant risks associated with its current lack of profitability, negative cash flow, and constrained balance sheet. The low beta of 0.409 suggests the stock has historically exhibited lower volatility than the broader market, which may be attributable to its small size and low trading volume. The valuation implies low market expectations for near-term earnings power, pricing the company primarily on its project portfolio and strategic positioning within the renewable energy transition.

Strategic Advantages And Outlook

Solar Alliance's strategic advantage lies in its focused regional expertise and integrated EPC model, which can streamline project delivery for commercial and industrial clients. The outlook is inherently tied to the company's ability to secure larger or more profitable projects to achieve scale and positive cash flow. Success depends on effectively leveraging tailwinds from U.S. clean energy policies and corporate decarbonization goals. The primary challenge is navigating intense competition and financing constraints to transition from a cash-consuming developer to a sustainable, profitable operator, a pivotal step for its long-term viability.

Sources

Company Filings (SEDAR)Publicly disclosed financial data

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