investorscraft@gmail.com

Intrinsic ValueVillage Farms International, Inc. (VFF.TO)

Previous Close$8.12
Intrinsic Value
Upside potential
Previous Close
$8.12

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

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.

Revenue Profitability And Efficiency

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.

Earnings Power And Capital Efficiency

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.

Balance Sheet And Financial Health

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.

Growth Trends And Dividend Policy

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.

Valuation And Market Expectations

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.

Strategic Advantages And Outlook

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.

Sources

Company filings, TSX disclosures

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