investorscraft@gmail.com

Intrinsic ValueAuxly Cannabis Group Inc. (XLY.TO)

Previous Close$0.14
Intrinsic Value
Upside potential
Previous Close
$0.14

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

Auxly Cannabis Group Inc. operates in the Canadian cannabis market as a consumer-packaged goods company, specializing in wellness and recreational cannabis products. The company’s diversified portfolio includes vape cartridges, dried flower, concentrates, edibles, and topicals under brands such as KOLAB PROJECT, Dosecann, BACK FORTY, and Foray. Auxly focuses on innovation and quality, targeting both medical and adult-use consumers, while leveraging its vertically integrated operations to optimize production and distribution. The Canadian cannabis sector remains highly competitive, with regulatory complexities and pricing pressures. Auxly differentiates itself through product variety and brand recognition, though it faces challenges from larger, well-capitalized competitors. Its strategic partnerships and in-house R&D capabilities support its market positioning as a mid-tier player with growth potential in niche segments.

Revenue Profitability And Efficiency

Auxly reported revenue of CAD 122.3 million for the period, reflecting its foothold in the Canadian cannabis market. Despite narrowing losses, the company posted a net income of CAD -16.3 million, with diluted EPS at CAD -0.0136. Operating cash flow was positive at CAD 16.8 million, suggesting improved working capital management, while capital expenditures were modest at CAD -2.8 million, indicating restrained investment in growth.

Earnings Power And Capital Efficiency

The company’s earnings power remains constrained by industry-wide margin pressures and regulatory costs. However, its ability to generate positive operating cash flow highlights progress in capital efficiency. Auxly’s focus on cost optimization and product mix may enhance profitability, but scalability challenges persist in a competitive and evolving market.

Balance Sheet And Financial Health

Auxly’s balance sheet shows CAD 18.4 million in cash and equivalents, against total debt of CAD 68.5 million, reflecting moderate leverage. The absence of dividends aligns with its reinvestment strategy. While liquidity appears manageable, the company’s financial health depends on sustaining cash flow generation and managing debt obligations amid market volatility.

Growth Trends And Dividend Policy

Growth is driven by product innovation and brand expansion, though the cannabis sector’s regulatory environment limits near-term upside. Auxly does not pay dividends, prioritizing operational reinvestment. Market penetration and cost control will be critical for achieving sustainable growth, particularly as the industry consolidates.

Valuation And Market Expectations

With a market cap of CAD 111.6 million and a beta of 1.098, Auxly is viewed as a speculative play in the cannabis sector. Investors likely anticipate further operational improvements, but valuation remains subdued due to profitability concerns and sector risks.

Strategic Advantages And Outlook

Auxly’s strengths lie in its diversified product lineup and vertical integration, though competition and regulatory hurdles pose ongoing challenges. The outlook hinges on execution in cost management and market expansion, with potential upside from regulatory easing or strategic partnerships.

Sources

Company filings, 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