investorscraft@gmail.com

Intrinsic ValueLQR House Inc. (YHC)

Previous Close$0.88
Intrinsic Value
Upside potential
Previous Close
$0.88

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

LQR House Inc. operates in the competitive alcohol e-commerce and digital marketing sector, leveraging its proprietary platform to connect brands with consumers. The company generates revenue through direct-to-consumer sales, subscription services, and digital advertising, positioning itself as a niche player in the premium spirits and beverage industry. Its market position is bolstered by a focus on exclusive partnerships and data-driven marketing strategies, though it faces stiff competition from established e-commerce giants and traditional distributors. The company’s ability to scale its platform and secure high-margin partnerships will be critical to its long-term success in this fragmented but growing market.

Revenue Profitability And Efficiency

LQR House reported revenue of $2.5 million for the period, reflecting its early-stage growth trajectory. However, the company posted a net loss of $22.8 million, with diluted EPS of -$4.22, indicating significant upfront investments and operational costs. Operating cash flow was negative at $6.6 million, underscoring the cash-intensive nature of its expansion efforts. Capital expenditures were negligible, suggesting a lean asset-light model.

Earnings Power And Capital Efficiency

The company’s negative earnings and high cash burn highlight its current lack of profitability and reliance on external funding. With no debt and $5.4 million in cash, LQR House has some runway to execute its growth strategy, but its capital efficiency metrics remain weak. The absence of significant capital expenditures suggests a focus on digital scalability rather than physical infrastructure.

Balance Sheet And Financial Health

LQR House maintains a debt-free balance sheet with $5.4 million in cash and equivalents, providing liquidity for near-term operations. The lack of leverage is a positive, but the substantial net losses and negative operating cash flow raise concerns about sustainability without additional financing. Shareholder equity is under pressure due to accumulated deficits, reflecting the company’s pre-revenue phase challenges.

Growth Trends And Dividend Policy

The company is in a high-growth, pre-profitability phase, with revenue generation just beginning. No dividends are paid, as all resources are directed toward scaling the platform and customer acquisition. Future growth will depend on market penetration, partnership expansion, and operational efficiency improvements. The current financials suggest a long path to sustainable profitability.

Valuation And Market Expectations

Given its early-stage status and lack of profitability, traditional valuation metrics are not meaningful. Market expectations likely hinge on LQR House’s ability to scale its platform and achieve positive unit economics. Investors are betting on future revenue growth and margin expansion, but the high cash burn rate introduces significant risk.

Strategic Advantages And Outlook

LQR House’s asset-light model and focus on digital marketing provide flexibility, but its success depends on securing high-value partnerships and achieving scale. The outlook remains uncertain, with execution risk high. If the company can stabilize cash flow and demonstrate sustainable growth, it may carve out a niche in the competitive alcohol e-commerce space.

Sources

Company filings, CIK: 0001843165

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