investorscraft@gmail.com

Intrinsic ValueThe Green Organic Dutchman Holdings Ltd. (TGOD.TO)

Previous Close$0.17
Intrinsic Value
Upside potential
Previous Close
$0.17

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2020 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

The Green Organic Dutchman Holdings Ltd. (TGOD) is a Canadian specialty cannabis producer focused on organic cultivation and premium health and wellness products. The company operates in the highly regulated but rapidly expanding cannabis sector, targeting both medical and recreational markets. Its product portfolio includes dried cannabis, oils, topicals, and edibles, distributed through licensed retailers and federal entities. TGOD differentiates itself through organic certification, a rarity in the cannabis industry, appealing to health-conscious consumers seeking pesticide-free products. The company also has a presence in Europe, distributing hemp-derived CBD products, though its primary market remains Canada. Despite its niche positioning, TGOD faces intense competition from larger, well-capitalized players in the Canadian cannabis space. Its retail operations and focus on organic cultivation provide a unique value proposition, but scalability and profitability remain challenges in a crowded market.

Revenue Profitability And Efficiency

In FY 2020, TGOD reported revenue of CAD 21.5 million, reflecting its early-stage commercialization efforts in the Canadian cannabis market. The company posted a net loss of CAD 183.1 million, driven by high operating costs and capital expenditures. Operating cash flow was negative at CAD 35.96 million, while capital expenditures totaled CAD 50.55 million, indicating significant ongoing investments in production capacity and infrastructure.

Earnings Power And Capital Efficiency

TGOD's diluted EPS of CAD -0.50 underscores its current lack of earnings power, typical of growth-stage cannabis companies. The negative operating cash flow and high capital intensity highlight inefficiencies in scaling operations. The company’s ability to improve margins will depend on achieving higher production yields, cost controls, and increased sales penetration in a competitive market.

Balance Sheet And Financial Health

As of December 2020, TGOD held CAD 11.21 million in cash and equivalents, with total debt of CAD 46.33 million. The limited cash reserves relative to debt and ongoing cash burn raise liquidity concerns. The balance sheet reflects the capital-intensive nature of the business, with significant investments in cultivation facilities and retail operations yet to generate sustainable returns.

Growth Trends And Dividend Policy

TGOD is in a high-growth phase, prioritizing expansion over profitability. The company does not pay dividends, reinvesting all available capital into operations and market penetration. Growth prospects hinge on increasing organic cannabis demand, regulatory approvals for new products, and potential international expansion, particularly in Europe’s CBD market.

Valuation And Market Expectations

With a market capitalization near zero and a beta of 2.84, TGOD is viewed as a highly speculative investment. The steep losses and cash burn suggest investors are pricing in significant execution risk. Market expectations appear muted, reflecting skepticism about the company’s ability to carve out a sustainable niche amid larger competitors.

Strategic Advantages And Outlook

TGOD’s organic certification and premium branding provide a strategic edge in a commoditizing market. However, the outlook remains uncertain due to operational challenges, regulatory hurdles, and intense competition. Success will depend on scaling production efficiently, securing distribution partnerships, and capitalizing on the growing demand for organic cannabis products in Canada and abroad.

Sources

Company filings, market data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2021202220232024202520262027202820292030203120322033203420352036203720382039204020412042204320442045

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