investorscraft@gmail.com

Intrinsic ValueAvivagen Inc. (VIV.V)

Previous Close$0.01
Intrinsic Value
Upside potential
Previous Close
$0.01

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2022 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Avivagen Inc. operates as a specialized life sciences company focused on developing natural, science-based solutions for animal health and productivity. The company's core technology centers on OxC-beta™ compounds, which are derived from carotenoids and designed to support immune function without antibiotics. Avivagen primarily targets the livestock industry with its flagship product, OxC-beta Livestock, a feed additive premix that helps animals achieve optimal growth and productivity by modulating immune responses. The company has expanded its portfolio to include companion animal products such as Vivamune health chews for dogs and has even ventured into human supplements with Dr. Tobias Beta blend. Operating in a highly competitive sector dominated by large pharmaceutical companies, Avivagen positions itself as an innovative provider of antibiotic-alternative solutions, catering to the growing global demand for sustainable animal production. Its international presence spans key markets including the United States, Canada, Southeast Asia, and Latin America, though it remains a small-cap player with limited commercial scale compared to established industry leaders.

Revenue Profitability And Efficiency

Avivagen generated CAD 0.94 million in revenue for FY2022, reflecting minimal commercial traction for its products. The company reported a significant net loss of CAD 6.07 million, indicating substantial operational challenges and high research and development costs relative to its revenue base. Operating cash flow was negative CAD 3.12 million, demonstrating ongoing cash burn as the company invests in commercializing its technology while struggling to achieve profitability. The absence of capital expenditures suggests limited investment in physical assets during the period.

Earnings Power And Capital Efficiency

The company's earnings power remains constrained, with diluted earnings per share of negative CAD 0.0919 reflecting persistent unprofitability. Avivagen's capital efficiency appears challenged given the substantial losses relative to its market capitalization of approximately CAD 0.78 million. The negative operating cash flow indicates the company is consuming capital to fund operations rather than generating returns for shareholders, highlighting the early-stage nature of its commercial development.

Balance Sheet And Financial Health

Avivagen's balance sheet shows limited liquidity with cash and equivalents of CAD 0.29 million against total debt of CAD 6.09 million, creating a concerning financial position. The significant debt burden relative to both cash reserves and market capitalization suggests potential solvency challenges. The company's financial health appears precarious, with negative equity implied by the combination of accumulated losses and outstanding debt exceeding its modest asset base.

Growth Trends And Dividend Policy

Revenue growth appears stagnant at CAD 0.94 million, indicating challenges in scaling commercial operations. The consistent losses and negative cash flow suggest the company remains in a development phase with uncertain growth prospects. Avivagen maintains no dividend policy, consistent with its pre-revenue development stage and focus on preserving capital for research and commercialization efforts rather than shareholder distributions.

Valuation And Market Expectations

With a market capitalization of approximately CAD 0.78 million, the market appears to assign minimal value to Avivagen's technology and commercial prospects. The valuation reflects significant skepticism about the company's ability to successfully commercialize its products and achieve sustainable profitability. The beta of 1.003 suggests stock volatility in line with the broader market, though the micro-cap nature and financial challenges likely contribute to additional risk factors not captured by this metric.

Strategic Advantages And Outlook

Avivagen's strategic advantage lies in its proprietary OxC-beta™ technology platform addressing the growing global demand for antibiotic alternatives in animal health. However, the outlook remains challenging due to limited commercial traction, financial constraints, and intense competition from established animal health companies. Success depends on securing additional funding, achieving meaningful product adoption, and demonstrating scalable revenue growth to validate its technology and business model in a capital-intensive industry.

Sources

Company filingsPublic market data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2023202420252026202720282029203020312032203320342035203620372038203920402041204220432044204520462047

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