Data is not available at this time.
Village Farms International operates across three distinct segments: Produce, Energy, and Cannabis/Hemp, positioning it as a diversified agribusiness with exposure to both traditional and emerging markets. The company specializes in greenhouse-grown produce, including tomatoes, bell peppers, and cucumbers, distributed under the Village Farms brand to major retail and wholesale channels. Its vertically integrated model ensures control over production quality and supply chain efficiency, while its energy segment provides additional revenue through electricity generation. The cannabis and hemp division represents a strategic pivot toward high-growth sectors, leveraging its agricultural expertise to capitalize on evolving regulatory landscapes. This multi-pronged approach mitigates sector-specific risks while offering scalability in North American markets. Village Farms differentiates itself through sustainable growing practices and long-term retail partnerships, though competition in cannabis and produce remains intense.
In FY 2020, Village Farms reported revenue of CAD 170.1 million, with net income of CAD 11.6 million, reflecting a diluted EPS of CAD 0.19. Operating cash flow stood at CAD 5.7 million, though capital expenditures of CAD 3.5 million indicate ongoing investments. The produce segment likely drove baseline profitability, while cannabis operations may have contributed to margin expansion despite higher initial costs.
The company’s diversified operations demonstrate earnings resilience, with the energy segment providing stable cash flows and cannabis offering growth potential. However, the elevated beta of 3.7 suggests market-perceived volatility, possibly tied to cannabis sector risks. Diluted EPS and operating cash flow imply moderate capital efficiency, though debt levels warrant monitoring for capital allocation effectiveness.
Village Farms held CAD 21.6 million in cash against total debt of CAD 82.5 million as of FY 2020, indicating a leveraged position. The absence of reported market cap data limits liquidity assessment, but the debt load may constrain flexibility amid sector cyclicality. Capital expenditures were relatively contained, suggesting disciplined investment pacing.
The company’s expansion into cannabis and hemp signals growth ambitions, though profitability in these segments remains unproven. A dividend of CAD 1.25 per share reflects a shareholder return focus, but sustainability depends on stable cash flows from legacy operations. Revenue concentration in produce underscores the need for successful cannabis commercialization to diversify growth drivers.
With no market cap data provided, valuation metrics are unclear. The high beta implies investor expectations of significant volatility, likely tied to cannabis sector speculation. Earnings multiples would hinge on cannabis segment performance and scalability relative to capital intensity.
Village Farms’ strengths lie in its hybrid model combining stable produce revenue with cannabis growth optionality. Regulatory tailwinds in cannabis could amplify upside, while energy operations provide a hedge. Execution risks include integration challenges and commodity price exposure. The outlook depends on cannabis segment traction and debt management, with sustainability practices potentially enhancing long-term competitiveness.
Company filings, TSX disclosures
show cash flow forecast
| Fiscal year | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
| Revenue growth rate, % | NaN | |||||||||||||||||||||||||
| Revenue, $ | NaN | |||||||||||||||||||||||||
| Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
| Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
| Total operating expenses, $m | NaN | |||||||||||||||||||||||||
| Operating income, $m | NaN | |||||||||||||||||||||||||
| EBITDA, $m | NaN | |||||||||||||||||||||||||
| Interest expense (income), $m | NaN | |||||||||||||||||||||||||
| Earnings before tax, $m | NaN | |||||||||||||||||||||||||
| Tax expense, $m | NaN | |||||||||||||||||||||||||
| Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
| Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
| Total assets, $m | NaN | |||||||||||||||||||||||||
| Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
| Average production assets, $m | NaN | |||||||||||||||||||||||||
| Working capital, $m | NaN | |||||||||||||||||||||||||
| Total debt, $m | NaN | |||||||||||||||||||||||||
| Total liabilities, $m | NaN | |||||||||||||||||||||||||
| Total equity, $m | NaN | |||||||||||||||||||||||||
| Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
| Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
| Net income, $m | NaN | |||||||||||||||||||||||||
| Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
| Funds from operations, $m | NaN | |||||||||||||||||||||||||
| Change in working capital, $m | NaN | |||||||||||||||||||||||||
| Cash from operations, $m | NaN | |||||||||||||||||||||||||
| Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
| New CAPEX, $m | NaN | |||||||||||||||||||||||||
| Total CAPEX, $m | NaN | |||||||||||||||||||||||||
| Free cash flow, $m | NaN | |||||||||||||||||||||||||
| Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
| Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
| Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
| Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
| Discount rate, % | NaN | |||||||||||||||||||||||||
| PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
| Current shareholders' claim on cash, % | NaN |