investorscraft@gmail.com

Intrinsic ValueSolarvest BioEnergy Inc. (SVS.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 2022 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Solarvest BioEnergy operates as a development-stage biotechnology company focused on creating algal-based production systems for sustainable commercial products. The company's core technology platform utilizes algae as a biological factory to produce high-value compounds across multiple sectors, including human nutrition with omega-3 fatty acids, clean energy through continuous hydrogen production systems, and pharmaceutical ingredients such as cannabinoids and bone repair proteins. Solarvest's strategic positioning leverages the growing demand for natural, sustainable alternatives to traditional manufacturing processes, targeting markets where algal production offers distinct advantages in purity, scalability, and environmental footprint. The company maintains a collaborative research agreement with FSD Pharma Inc. to advance pharmaceutical-grade cannabinoid development, indicating a partnership approach to commercialization. Operating in the competitive biotechnology sector, Solarvest distinguishes itself through its proprietary algal platform technology, which aims to address multiple high-value markets simultaneously rather than focusing on a single therapeutic area. This diversified approach to algal biotechnology represents both an opportunity for broad market penetration and a challenge in resource allocation for a company of its size and development stage.

Revenue Profitability And Efficiency

During fiscal 2022, Solarvest generated minimal revenue of CAD 1,026, reflecting its early development stage where commercial operations have not yet been established. The company reported a significant net loss of CAD 1.63 million, consistent with the substantial research and development expenditures required to advance its algal technology platform. Operating cash flow was deeply negative at CAD 1.52 million, indicating heavy investment in scientific development with minimal current revenue generation to offset these costs.

Earnings Power And Capital Efficiency

The company's earnings power remains unrealized, with diluted earnings per share of CAD -0.0294 demonstrating the pre-revenue nature of its operations. Capital expenditures of CAD 34,356 were relatively modest compared to operating losses, suggesting that most spending is directed toward research activities rather than physical infrastructure. The negative cash flow from operations highlights the substantial funding required to advance the technology toward commercialization.

Balance Sheet And Financial Health

Solarvest maintains a constrained financial position with cash and equivalents of only CAD 15,896 as of fiscal year-end 2022. Total debt of CAD 3.19 million significantly outweighs available liquid resources, creating substantial liquidity pressure. The minimal cash balance relative to ongoing operating losses indicates an urgent need for additional financing to sustain operations and continue development activities.

Growth Trends And Dividend Policy

As a development-stage biotechnology company, Solarvest has not established revenue growth trends or implemented a dividend policy. The company's focus remains exclusively on advancing its algal technology platform through research and development partnerships. Shareholder returns are contingent upon successful technology validation and future commercialization, with all current resources directed toward achieving these developmental milestones.

Valuation And Market Expectations

With a market capitalization of approximately CAD 1.22 million, market expectations appear tempered regarding near-term commercialization prospects. The beta of 1.50 suggests higher volatility than the broader market, reflecting the speculative nature of investments in early-stage biotech companies. Valuation primarily incorporates potential future value from technology development rather than current financial performance.

Strategic Advantages And Outlook

Solarvest's strategic advantage lies in its proprietary algal production platform, which targets multiple high-value markets through a single technological approach. The collaboration with FSD Pharma provides validation and shared development resources for pharmaceutical applications. The outlook remains highly dependent on successful technology advancement, additional financing, and ultimately, demonstrating commercial viability for its algal-derived products across targeted sectors.

Sources

Company filingsTSXV disclosures

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2023202420252026202720282029203020312032203320342035203620372038203920402041204220432044204520462047

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