investorscraft@gmail.com

Intrinsic ValueSynex Renewable Energy Corporation (SXI.TO)

Previous Close$2.39
Intrinsic Value
Upside potential
Previous Close
$2.39

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

Synex Renewable Energy Corporation operates as a niche player in the renewable utilities sector, specializing in hydroelectric power generation and water resource engineering. The company owns and operates 12 megawatts of hydroelectric capacity in British Columbia, primarily on Vancouver Island, positioning it as a small-scale independent power producer. Its revenue streams include both energy generation and consulting services, leveraging expertise in hydrology, environmental assessment, and project management. Synex serves a specialized market, combining engineering consulting with renewable energy production, which differentiates it from larger utilities. The firm’s dual focus on infrastructure ownership and professional services allows it to capitalize on regional demand for sustainable energy solutions. However, its limited scale and geographic concentration expose it to regulatory and environmental risks inherent in hydroelectric projects. Despite these challenges, Synex maintains a defensible position in British Columbia’s renewable energy landscape, supported by its long-standing expertise in water resource management.

Revenue Profitability And Efficiency

Synex reported revenue of CAD 2.68 million for the period, reflecting its modest scale in the renewable utilities sector. The company posted a net loss of CAD 1.20 million, with diluted EPS of -CAD 0.26, indicating ongoing profitability challenges. Operating cash flow was negative at CAD -0.64 million, while capital expenditures were minimal at CAD -0.11 million, suggesting constrained reinvestment capacity. These metrics highlight inefficiencies in translating revenue into sustainable earnings.

Earnings Power And Capital Efficiency

The company’s negative earnings and cash flow underscore weak capital efficiency, with limited ability to fund growth internally. Its small asset base and high debt load relative to market capitalization (CAD 13.08 million in total debt vs. CAD 11.52 million market cap) further strain financial flexibility. Synex’s reliance on consulting services alongside energy generation does not yet yield sufficient margins to offset operational costs.

Balance Sheet And Financial Health

Synex’s balance sheet reflects financial stress, with CAD 0.12 million in cash against CAD 13.08 million in total debt, indicating liquidity constraints. The debt-heavy structure raises solvency concerns, particularly given inconsistent cash flow generation. The absence of dividends aligns with its focus on preserving capital, but the lack of retained earnings limits strategic optionality.

Growth Trends And Dividend Policy

Growth prospects appear muted, with no dividend payments and minimal capital expenditures. The company’s reliance on regional hydroelectric projects and consulting services offers limited scalability. Without significant investment or diversification, Synex’s growth trajectory remains uncertain, though its niche expertise could attract partnerships or acquisition interest in a consolidating renewable energy market.

Valuation And Market Expectations

The market values Synex at CAD 11.52 million, reflecting skepticism about its turnaround potential. A beta near zero suggests low correlation with broader markets, typical for micro-cap utilities. Investors likely price in execution risks tied to debt management and operational scalability, with little expectation of near-term earnings recovery.

Strategic Advantages And Outlook

Synex’s deep expertise in hydroelectric engineering provides a defensible niche, but its financial constraints limit competitive agility. The outlook hinges on securing project financing or strategic alliances to monetize its technical capabilities. Regulatory tailwinds for renewables in Canada could benefit the company, though its high leverage and small scale remain critical vulnerabilities.

Sources

Company filings, Toronto Stock Exchange 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