investorscraft@gmail.com

Intrinsic ValueThe Valens Company Inc. (VLNS.TO)

Previous Close$1.01
Intrinsic Value
Upside potential
Previous Close
$1.01

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2021 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

The Valens Company Inc. operates in the specialty cannabinoid products sector, focusing on extraction, manufacturing, and distribution of cannabis-derived goods. Its diversified product portfolio includes tinctures, soft gels, vape pens, beverages, and topicals, catering to both medical and recreational markets. The company differentiates itself through advanced extraction technologies, including CO2, ethanol, and hydrocarbon methods, positioning it as a leader in high-quality, white-label manufacturing for third-party brands. Valens serves Canadian and international markets, leveraging its expertise in formulation and product development to capture growth in the expanding legal cannabis industry. Its strategic partnerships and custom manufacturing services enhance its competitive edge in a fragmented market. The company’s focus on innovation and regulatory compliance strengthens its reputation as a reliable supplier in an industry marked by evolving consumer preferences and stringent quality standards.

Revenue Profitability And Efficiency

In FY 2021, Valens reported revenue of CAD 78.2 million, reflecting its growing presence in the cannabis sector. However, the company recorded a net loss of CAD 49.0 million, with diluted EPS of -1.15, indicating challenges in achieving profitability amid competitive and regulatory pressures. Operating cash flow was negative at CAD 46.9 million, while capital expenditures totaled CAD 16.8 million, underscoring significant investment in capacity and operations.

Earnings Power And Capital Efficiency

Valens’ negative earnings and cash flow highlight inefficiencies in scaling operations profitably. The company’s reliance on external funding is evident, with capital expenditures consuming a substantial portion of its cash reserves. Despite its technological capabilities, Valens must improve margins through cost optimization and higher-margin product offerings to enhance capital efficiency.

Balance Sheet And Financial Health

As of November 2021, Valens held CAD 16.1 million in cash and equivalents, against total debt of CAD 15.4 million, suggesting a manageable leverage position. However, negative operating cash flow and significant net losses raise concerns about liquidity sustainability without additional financing. The balance sheet reflects a company in growth mode but facing financial strain.

Growth Trends And Dividend Policy

Valens is focused on expanding its product lines and geographic reach, though profitability remains elusive. The company does not pay dividends, reinvesting all resources into growth initiatives. Market expansion and product innovation are key drivers, but execution risks persist in a competitive and regulated industry.

Valuation And Market Expectations

With no positive earnings and negative cash flows, traditional valuation metrics are challenging to apply. Investor sentiment likely hinges on Valens’ ability to scale profitably and capture market share in the evolving cannabis sector. The lack of a dividend further shifts focus to long-term growth potential rather than near-term returns.

Strategic Advantages And Outlook

Valens’ strengths lie in its extraction expertise and diversified product offerings, which position it well for industry consolidation. However, profitability challenges and regulatory uncertainties pose risks. The outlook depends on operational efficiency improvements, successful market penetration, and adaptability to changing cannabis regulations. Strategic partnerships and innovation will be critical to sustaining growth.

Sources

Company filings, financial statements

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2022202320242025202620272028202920302031203220332034203520362037203820392040204120422043204420452046

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