investorscraft@gmail.com

Intrinsic ValueWater Ways Technologies Inc. (WWT.V)

Previous Close$0.05
Intrinsic Value
Upside potential
Previous Close
$0.05

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

Water Ways Technologies Inc. operates as an agricultural technology firm specializing in precision irrigation solutions across global markets, with significant operations in Israel. The company's core revenue model involves the comprehensive design, supply, installation, and maintenance of irrigation systems tailored for diverse agricultural and aquaculture applications. It provides integrated, technology-driven solutions that optimize water usage for crops, including specialized systems for cannabis cultivation, positioning itself at the intersection of agricultural efficiency and sustainability. Serving agricultural producers internationally, Water Ways Technologies leverages its expertise to address critical water management challenges in various climates and farming practices. The company's market position is characterized by its focus on high-value, precision agriculture, competing in the niche but growing segment of smart irrigation technology. Its offerings include both project-based implementation services and the sale of irrigation equipment and components, creating a diversified revenue stream within the agricultural machinery sector. This dual approach allows the company to capture value from both large-scale infrastructure projects and recurring sales of essential components.

Revenue Profitability And Efficiency

For FY 2024, the company reported revenue of CAD 3.47 million, which reflects its current scale of operations. However, profitability remains a significant challenge, with a net loss of CAD 3.70 million and negative diluted EPS of CAD 0.25. Operating cash flow was marginally negative at CAD -19,000, while capital expenditures were nil, indicating minimal investment in new fixed assets during the period. The financial results highlight ongoing operational inefficiencies relative to the company's revenue base.

Earnings Power And Capital Efficiency

The company's earnings power is currently constrained, as evidenced by the substantial net loss relative to its revenue. The absence of capital expenditures suggests a focus on preserving cash rather than expanding productive capacity. The negative operating cash flow, though minimal, indicates that core operations are not yet generating sufficient cash to sustain the business without external funding. These metrics point to challenges in achieving capital efficiency at the current operational scale.

Balance Sheet And Financial Health

Water Ways Technologies maintains a modest cash position of CAD 21,000 against total debt of CAD 1.91 million, creating a leveraged financial structure. The significant debt burden relative to both cash reserves and market capitalization of approximately CAD 0.74 million indicates substantial financial risk. The balance sheet structure suggests potential liquidity constraints and reliance on debt financing to support operations amid ongoing losses.

Growth Trends And Dividend Policy

Current financial metrics do not indicate positive growth trends, with the company reporting losses and minimal revenue relative to its market capitalization. The company maintains a zero dividend policy, which is consistent with its early-stage financial profile and focus on preserving capital. The absence of dividend payments reflects the priority of addressing operational challenges and financial stability before returning capital to shareholders.

Valuation And Market Expectations

With a market capitalization of approximately CAD 0.74 million, the market valuation appears to reflect the company's challenged financial position and limited scale. The negative beta of -0.031 suggests low correlation with broader market movements, potentially indicating specialized investor interest or limited trading liquidity. The valuation likely incorporates expectations for either significant operational turnaround or continued financial challenges.

Strategic Advantages And Outlook

The company's strategic advantage lies in its specialization in precision irrigation technology for agricultural applications, particularly in water-scarce regions. However, the outlook is clouded by financial challenges, including persistent losses and high leverage. Success will depend on the company's ability to scale operations profitably, secure additional financing if needed, and capitalize on growing demand for water-efficient agricultural technologies in target markets.

Sources

Company filingsTSXV disclosures

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