investorscraft@gmail.com

Intrinsic Valueurban-gro, Inc. (UGRO)

Previous Close$0.13
Intrinsic Value
Upside potential
Previous Close
$0.13

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2023 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

urban-gro, Inc. operates in the agricultural technology sector, specializing in controlled environment agriculture (CEA) solutions. The company provides integrated design, engineering, and equipment solutions tailored for indoor farming, including cannabis cultivation, vertical farming, and greenhouse operations. Its revenue model is driven by project-based contracts, equipment sales, and recurring service offerings, positioning it as a full-service provider in a rapidly evolving industry. urban-gro differentiates itself through turnkey solutions that optimize plant growth environments, leveraging advanced technology and data-driven insights to enhance crop yields and operational efficiency. The company serves a diverse clientele, ranging from commercial growers to institutional investors, capitalizing on the increasing demand for sustainable and efficient farming practices. Despite competition from niche players and broader agricultural suppliers, urban-gro maintains a strong market presence by focusing on innovation, scalability, and regulatory compliance in key markets.

Revenue Profitability And Efficiency

For FY 2023, urban-gro reported revenue of $71.5 million, reflecting its project-driven business model. However, the company posted a net loss of $18.7 million, with diluted EPS of -$1.66, indicating ongoing challenges in achieving profitability. Operating cash flow was negative at $11.2 million, while capital expenditures were modest at $615,170, suggesting limited investment in growth assets during the period.

Earnings Power And Capital Efficiency

The company's negative earnings and operating cash flow highlight inefficiencies in converting revenue to profitability. With a diluted EPS of -$1.66, urban-gro's earnings power remains constrained, likely due to high operating costs or project execution challenges. The modest capital expenditures indicate a cautious approach to capital deployment, possibly prioritizing liquidity over expansion.

Balance Sheet And Financial Health

urban-gro's balance sheet shows $1.1 million in cash and equivalents, alongside $5.3 million in total debt, reflecting a tight liquidity position. The negative operating cash flow further strains financial flexibility, raising concerns about the company's ability to meet obligations without additional financing. The absence of dividends aligns with its focus on preserving capital amid operational losses.

Growth Trends And Dividend Policy

The company's growth trajectory appears muted, with negative profitability and cash flow limiting reinvestment capacity. urban-gro does not pay dividends, consistent with its early-stage focus and need to allocate resources toward stabilizing operations. Future growth may hinge on improving project margins or securing larger contracts in the expanding CEA market.

Valuation And Market Expectations

Given its financial performance, urban-gro's valuation likely reflects market skepticism about near-term profitability. Investors may be pricing in execution risks and the capital-intensive nature of its business model. The stock's performance will depend on the company's ability to demonstrate sustainable revenue growth and cost control.

Strategic Advantages And Outlook

urban-gro's strategic advantage lies in its integrated CEA solutions, which address the growing demand for efficient indoor farming. However, the outlook remains uncertain until the company achieves consistent profitability. Success will depend on scaling operations, managing costs, and capitalizing on regulatory tailwinds in cannabis and sustainable agriculture. Near-term challenges include liquidity management and competitive pressures.

Sources

10-K filing for FY 2023

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2024202520262027202820292030203120322033203420352036203720382039204020412042204320442045204620472048

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