investorscraft@gmail.com

Intrinsic ValueWestbridge Renewable Energy Corp. (WEB.V)

Previous Close$1.99
Intrinsic Value
Upside potential
Previous Close
$1.99

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Westbridge Renewable Energy Corp. operates as a specialized developer in the North American renewable utilities sector, focusing exclusively on the acquisition and development of utility-scale solar photovoltaic projects. The company's core revenue model is project-based, generating value through the development lifecycle—from site acquisition and permitting to construction readiness—before typically monetizing assets through sales to long-term operators or strategic partners. Its portfolio includes flagship assets like the 278MWp Georgetown project in Alberta and the 221MWp Accalia project in Texas, positioning it within the high-growth solar energy market. Westbridge leverages its expertise in navigating complex regulatory environments and securing interconnection agreements to build a pipeline of de-risked, shovel-ready projects. This focus on development-stage value creation rather than long-term ownership distinguishes it from traditional utility operators and aligns with capital-light strategies. The company's strategic positioning in both Canada and the United States allows it to capitalize on diverse regional incentives and electricity market dynamics, targeting areas with strong solar resources and supportive regulatory frameworks for renewable energy integration.

Revenue Profitability And Efficiency

The company reported no revenue for the period, consistent with its development-stage business model where monetization occurs upon project sale or partnership formation. Despite zero revenue, Westbridge recorded substantial net income of CAD 55.7 million, primarily driven by fair value gains on its development assets as projects advance through the value chain. Operating and investing cash flows were negative at approximately CAD 9.1 million and CAD 9.0 million respectively, reflecting ongoing development expenditures required to advance its project pipeline toward commercialization.

Earnings Power And Capital Efficiency

Westbridge's current earnings power is not derived from operations but from valuation increases in its project portfolio, as evidenced by the significant net income relative to zero revenue. The company's diluted EPS of CAD 2.08 demonstrates substantial per-share value creation through asset appreciation. Capital efficiency is measured through successful project advancement with minimal permanent capital deployment, utilizing development expertise to increase asset values before requiring significant construction financing.

Balance Sheet And Financial Health

The company maintains a strong liquidity position with CAD 28.4 million in cash and equivalents, providing runway for continued development activities. Total debt is minimal at CAD 2.6 million, resulting in a robust net cash position. This conservative capital structure supports the company's project development strategy without significant financial leverage, allowing flexibility in timing asset monetization to maximize value rather than being forced by debt obligations.

Growth Trends And Dividend Policy

Growth is evidenced through the expanding portfolio of utility-scale solar projects, with the flagship Georgetown project representing significant potential value realization. The company declared a dividend of CAD 0.10 per share, unusual for a development-stage company, potentially reflecting confidence in near-term monetization events or return of capital to shareholders. The dividend policy appears discretionary rather than established, aligned with the project-based nature of future cash flows.

Valuation And Market Expectations

With a market capitalization of approximately CAD 84.2 million, the market appears to be valuing the company at a discount to the potential realization value of its development pipeline. The low beta of 0.242 suggests the stock exhibits lower volatility than the broader market, possibly reflecting its project-stage status and specialized nature. Valuation metrics based on earnings are distorted by the non-operational nature of current profitability.

Strategic Advantages And Outlook

Westbridge's strategic advantage lies in its specialized expertise in solar project development and its portfolio of advanced-stage projects in attractive electricity markets. The outlook depends on successful monetization of key assets like the Georgetown project, which would validate the development model and provide capital for recycling into new opportunities. The company is well-positioned to benefit from continued growth in renewable energy demand, though execution risk remains in timing and value of project sales.

Sources

Company filingsPublic market data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

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