investorscraft@gmail.com

Intrinsic ValueUpexi, Inc. (UPXI)

Previous Close$1.79
Intrinsic Value
Upside potential
Previous Close
$1.79

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2025 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Upexi, Inc. operates in the consumer goods and e-commerce sectors, leveraging a diversified portfolio of brands to drive revenue through direct-to-consumer and wholesale channels. The company focuses on health, wellness, and pet products, capitalizing on the growing demand for niche consumer goods. Its business model integrates proprietary brands with strategic acquisitions, aiming to scale operations and enhance market penetration. Upexi competes in a fragmented industry, targeting underserved segments with differentiated offerings. The company’s ability to adapt to shifting consumer preferences and optimize its supply chain is critical to maintaining competitiveness. While still establishing its market position, Upexi’s multi-brand approach provides flexibility but requires disciplined execution to achieve sustainable growth.

Revenue Profitability And Efficiency

Upexi reported revenue of $26.0 million for the period, but net income stood at -$23.7 million, reflecting significant operational challenges. The diluted EPS of -$23.03 underscores profitability pressures, likely due to high costs or inefficiencies. Operating cash flow was negative at -$101k, while capital expenditures totaled -$933k, indicating constrained liquidity and limited reinvestment capacity. These metrics suggest the company is in a growth or restructuring phase with unresolved cost management issues.

Earnings Power And Capital Efficiency

The substantial net loss and negative operating cash flow highlight weak earnings power. With high total debt of $13.5 million relative to cash reserves of $661k, capital efficiency appears strained. The company’s ability to generate returns on invested capital remains uncertain, requiring improved operational execution or strategic realignment to stabilize financial performance.

Balance Sheet And Financial Health

Upexi’s balance sheet shows limited liquidity, with cash and equivalents at $661k against total debt of $13.5 million, raising solvency concerns. The negative equity position, inferred from the net loss and outstanding shares, further stresses financial health. Without significant revenue growth or cost reductions, the company may face challenges in meeting obligations or funding operations.

Growth Trends And Dividend Policy

Growth trends are unclear given the lack of historical context, but the current financials suggest aggressive expansion or restructuring. The absence of dividends aligns with the company’s focus on preserving capital for operational needs or debt servicing. Future growth will depend on scaling revenue while curbing losses, but the path remains uncertain.

Valuation And Market Expectations

The steep net loss and negative EPS make traditional valuation metrics challenging to apply. Market expectations likely hinge on Upexi’s ability to pivot toward profitability or secure additional funding. Investors may view the stock as speculative, with outcomes tied to operational turnaround or strategic shifts.

Strategic Advantages And Outlook

Upexi’s multi-brand strategy offers diversification but demands rigorous execution to achieve scale. The company’s focus on niche markets could yield differentiation, but financial instability poses risks. The outlook remains cautious, contingent on improving profitability, managing debt, and demonstrating sustainable growth. Success will depend on operational discipline and market traction in competitive segments.

Sources

Company filings, CIK 0001775194

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2026202720282029203020312032203320342035203620372038203920402041204220432044204520462047204820492050

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