investorscraft@gmail.com

Intrinsic ValueSow Good Inc. (SOWG)

Previous Close$0.63
Intrinsic Value
Upside potential
Previous Close
$0.63

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

Sow Good Inc. operates in the food production and distribution sector, specializing in freeze-dried and shelf-stable food products. The company targets health-conscious consumers and outdoor enthusiasts seeking convenient, nutrient-preserved food options. Its revenue model is driven by direct-to-consumer sales and wholesale distribution, leveraging e-commerce platforms and retail partnerships. Sow Good competes in a niche but growing market, positioning itself as a provider of high-quality, sustainable food solutions with extended shelf life, differentiating from traditional packaged food companies. The company’s focus on innovation and scalability in freeze-drying technology provides a competitive edge, though it faces challenges from established players with broader distribution networks. Market expansion and product diversification remain key strategic priorities to enhance its foothold in the organic and specialty food segments.

Revenue Profitability And Efficiency

Sow Good reported revenue of $31.99 million for FY 2024, reflecting its market penetration in the freeze-dried food segment. However, the company posted a net loss of $3.70 million, indicating ongoing cost pressures or scalability challenges. Operating cash flow was negative at $9.43 million, exacerbated by capital expenditures of $3.27 million, suggesting significant reinvestment needs to support growth initiatives.

Earnings Power And Capital Efficiency

The diluted EPS of -$0.40 underscores Sow Good’s current lack of profitability, likely due to high operational costs or underutilized production capacity. The negative operating cash flow further highlights inefficiencies in converting revenue into cash, though capital expenditures indicate a focus on long-term infrastructure and technology upgrades to improve margins.

Balance Sheet And Financial Health

Sow Good’s balance sheet shows $3.72 million in cash and equivalents against total debt of $20.36 million, signaling potential liquidity constraints. The high debt load relative to cash reserves may limit financial flexibility, requiring careful management of working capital and potential fundraising to sustain operations and growth.

Growth Trends And Dividend Policy

Revenue growth trends are not explicitly detailed, but the absence of dividends aligns with the company’s reinvestment strategy. Sow Good appears to prioritize expansion over shareholder returns, focusing on scaling production and market reach in the competitive freeze-dried food industry.

Valuation And Market Expectations

Given its negative earnings and cash flow, Sow Good’s valuation likely hinges on growth prospects and market positioning rather than current profitability. Investors may weigh its niche market potential against execution risks and capital needs, with expectations tied to future margin improvements and revenue scalability.

Strategic Advantages And Outlook

Sow Good’s focus on freeze-dried technology and sustainable food solutions provides a differentiated offering in a growing market. However, its financial health and profitability challenges necessitate disciplined cost management and strategic partnerships. The outlook depends on its ability to achieve operational efficiencies and expand its customer base while navigating competitive and funding pressures.

Sources

Company filings, CIK 0001490161

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