investorscraft@gmail.com

Intrinsic ValueVillage Farms International, Inc. (VFF)

Previous Close$3.31
Intrinsic Value
Upside potential
Previous Close
$3.31

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

Village Farms International, Inc. operates in the cannabis and produce sectors, leveraging controlled environment agriculture (CEA) to cultivate high-quality products. The company generates revenue through its cannabis operations under Pure Sunfarms in Canada and its U.S. CBD segment, alongside traditional produce sales. Village Farms differentiates itself through vertical integration, cost-efficient greenhouse technology, and regulatory compliance, positioning it as a competitive player in North America's evolving cannabis market while maintaining a foothold in the fresh produce industry. Its diversified revenue streams mitigate sector-specific risks, though exposure to regulatory shifts remains a key consideration. The company’s focus on premium-grade cannabis and operational scalability supports its ambition to capture market share in both recreational and medicinal segments, while its produce division provides stable cash flow.

Revenue Profitability And Efficiency

For FY 2024, Village Farms reported revenue of $336.2 million, reflecting its dual focus on cannabis and produce. However, net income stood at -$35.9 million, with diluted EPS of -$0.32, indicating ongoing profitability challenges. Operating cash flow was $10.3 million, while capital expenditures totaled -$10.1 million, suggesting restrained reinvestment amid margin pressures. The company’s ability to improve operational efficiency will be critical to narrowing losses.

Earnings Power And Capital Efficiency

Negative earnings highlight persistent hurdles in scaling profitability, particularly in cannabis, where pricing and regulatory costs weigh on margins. Operating cash flow remains modest relative to revenue, signaling room for improved working capital management. The company’s capital expenditures are disciplined, but higher returns on invested capital will be necessary to justify further investments in capacity or market expansion.

Balance Sheet And Financial Health

Village Farms holds $24.6 million in cash against $47.5 million in total debt, reflecting a leveraged but manageable position. The absence of dividends aligns with its focus on preserving liquidity. While the balance sheet shows moderate leverage, sustained negative earnings could strain financial flexibility if not offset by improved cash generation or external financing.

Growth Trends And Dividend Policy

Revenue growth hinges on cannabis market expansion and operational scaling, though profitability trends remain a concern. The company does not pay dividends, prioritizing reinvestment or debt reduction. Future growth may depend on regulatory tailwinds, cost optimization, and market penetration in higher-margin cannabis products, but execution risks persist.

Valuation And Market Expectations

The market likely prices VFF with skepticism given its unprofitability and sector volatility. Investors may assign value to its asset-light greenhouse model and potential for margin improvement, but sustained losses and cannabis industry headwinds temper optimism. Valuation multiples should be contextualized against peers with clearer paths to profitability.

Strategic Advantages And Outlook

Village Farms’ vertically integrated model and CEA expertise provide cost advantages, but profitability remains elusive. Regulatory developments in cannabis, particularly U.S. federal reform, could unlock growth. Near-term priorities include margin recovery and debt management, while long-term success depends on scaling high-margin cannabis operations and maintaining produce segment stability.

Sources

Company filings (CIK: 0001584549), FY 2024 financial 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