investorscraft@gmail.com

Intrinsic ValueZentek Ltd. (ZEN.V)

Previous Close$0.92
Intrinsic Value
Upside potential
Previous Close
$0.92

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2025 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Zentek Ltd. operates as a research and development company focused on commercializing graphene and related nanomaterials within the healthcare and industrial sectors. The company's core strategy involves developing proprietary applications from its wholly-owned Albany Graphite project in Northern Ontario, positioning itself as an integrated developer from raw material to finished product. Zentek's primary revenue model targets licensing its patented technologies and establishing manufacturing partnerships for graphene-based products rather than direct mass production. The company's flagship ZenGUARD antimicrobial coating represents its most advanced commercial application, targeting medical devices, personal protective equipment, and HVAC filtration systems. Zentek competes in the emerging nanomaterials space by focusing on practical healthcare applications that leverage graphene's unique properties, including antimicrobial effectiveness and conductivity. The company's market position remains that of a development-stage innovator rather than an established commercial entity, with success dependent on regulatory approvals and market adoption of its novel technologies. Zentek's integrated approach from graphite resource to application development provides vertical integration potential but requires significant capital to advance from research to commercialization phases.

Revenue Profitability And Efficiency

Zentek generated minimal revenue of CAD 872,495 during the period, reflecting its early-stage commercial status with products still in development. The company reported a substantial net loss of CAD 10.0 million, indicating significant research and operational expenses outweighing revenue generation. Operating cash flow was negative CAD 6.3 million, demonstrating the company's heavy reliance on external financing to fund ongoing research activities and corporate operations.

Earnings Power And Capital Efficiency

The company's diluted EPS of -CAD 0.0975 reflects the challenging path to profitability typical of development-stage technology companies. Negative operating cash flow significantly exceeds minimal capital expenditures of CAD 1,398, indicating that spending is primarily directed toward operational costs rather than physical asset expansion. This capital allocation pattern is consistent with a research-focused business model where intellectual property development takes precedence over traditional infrastructure investment.

Balance Sheet And Financial Health

Zentek maintains a constrained liquidity position with cash and equivalents of CAD 121,481, which appears insufficient to support ongoing operations without additional financing. Total debt of CAD 680,474 represents a moderate obligation relative to the company's market capitalization. The limited cash reserves against substantial operating losses suggest the company will likely require equity financing or strategic partnerships to continue its development programs.

Growth Trends And Dividend Policy

As a pre-revenue development company, Zentek's growth trajectory depends entirely on successful commercialization of its graphene technologies rather than organic expansion. The company maintains a zero dividend policy, consistent with its need to conserve capital for research and development activities. Future growth potential hinges on regulatory approvals, market acceptance of graphene-based products, and the ability to secure manufacturing or licensing partners for its technologies.

Valuation And Market Expectations

With a market capitalization of approximately CAD 119 million, the market appears to be valuing Zentek based on its intellectual property portfolio and future commercialization potential rather than current financial performance. The beta of 0.493 suggests lower volatility compared to the broader market, possibly reflecting investor perception of the company's development-stage status. Valuation metrics based on earnings or revenue are not meaningful given the company's current financial profile.

Strategic Advantages And Outlook

Zentek's primary strategic advantage lies in its integrated approach from graphite resource ownership to application development, providing control over its supply chain. The company's outlook remains highly speculative, dependent on successful regulatory clearance for its medical applications and market adoption of graphene technologies. Near-term challenges include securing additional funding, achieving commercial-scale production, and demonstrating the economic viability of its graphene-based products in competitive healthcare markets.

Sources

Company filingsMarket data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2026202720282029203020312032203320342035203620372038203920402041204220432044204520462047204820492050

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