investorscraft@gmail.com

Intrinsic ValueVIVO Cannabis Inc. (VIVO.TO)

Previous Close$0.03
Intrinsic Value
Upside potential
Previous Close
$0.03

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

VIVO Cannabis Inc. operates in the highly competitive global cannabis industry, focusing on both medical and adult-use markets. The company generates revenue through the production and sale of dried cannabis flower, pre-rolls, oils, and cannabis-derived products under brands like Canna Farms, Beacon Medical, Fireside, and Lumina. Its vertically integrated model includes cultivation, extraction, and distribution, allowing for control over product quality and supply chain efficiency. Additionally, VIVO operates medical cannabis clinics under Harvest Medicine and an online telemedicine platform, HMED Connect, enhancing patient access and retention. The company’s presence in Canada, Germany, and Australia positions it in key regulated markets, though it faces intense competition from larger players and regulatory complexities. VIVO’s focus on medical cannabis and EU-GMP certification provides a niche advantage, particularly in international markets where medical use is more established. However, its market share remains modest compared to industry leaders, requiring strategic investments in branding and distribution to scale effectively.

Revenue Profitability And Efficiency

In FY 2022, VIVO reported revenue of CAD 25.4 million, reflecting its mid-tier position in the cannabis sector. The company posted a net loss of CAD 48.4 million, with diluted EPS of -CAD 0.13, indicating ongoing challenges in achieving profitability. Operating cash flow was negative at CAD 6.2 million, while capital expenditures were modest at CAD 0.5 million, suggesting restrained investment amid financial pressures. The revenue-to-loss ratio underscores the sector’s competitive dynamics and VIVO’s struggle to balance growth with cost management.

Earnings Power And Capital Efficiency

VIVO’s negative earnings and operating cash flow highlight inefficiencies in converting revenue into sustainable profitability. The company’s capital expenditures are relatively low, reflecting limited reinvestment capacity. With a diluted EPS of -CAD 0.13, VIVO’s earnings power remains weak, constrained by high operating costs and competitive pricing pressures in the cannabis market. Improving margins through scale or premium product differentiation will be critical for future earnings potential.

Balance Sheet And Financial Health

VIVO’s balance sheet shows CAD 2.5 million in cash and equivalents against total debt of CAD 3.4 million, indicating tight liquidity. The negative operating cash flow further strains financial flexibility, though the absence of dividends preserves capital. The company’s moderate debt level is manageable but requires careful monitoring given its unprofitability and cash burn. Asset turnover and working capital management will be key to stabilizing its financial position.

Growth Trends And Dividend Policy

VIVO’s revenue growth is tempered by net losses, reflecting sector-wide challenges in scaling profitably. The company does not pay dividends, prioritizing cash preservation for operations and potential expansion. Its international footprint in Germany and Australia offers growth avenues, but execution risks remain high. Without clear profitability trends, investor returns will likely depend on long-term market positioning or strategic acquisitions.

Valuation And Market Expectations

With a market cap of CAD 9.3 million, VIVO trades at a low revenue multiple, reflecting skepticism about its path to profitability. The high beta of 2.1 indicates significant volatility, aligning with the cannabis sector’s risk profile. Market expectations appear muted, given persistent losses and competitive headwinds. A turnaround would require demonstrable cost control or breakthrough market penetration.

Strategic Advantages And Outlook

VIVO’s strengths lie in its medical cannabis focus and EU-GMP certification, which could bolster international expansion. However, the outlook remains cautious due to financial instability and sector saturation. Success hinges on operational efficiency, brand differentiation, and leveraging its telemedicine platform to drive patient loyalty. Near-term challenges persist, but strategic partnerships or regulatory tailwinds could improve prospects.

Sources

Company filings, Toronto Stock Exchange (TSX) disclosures

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