Join today and have your say! It’s FREE!

Become a member today, It's free!

We will not release or resell your information to third parties without your permission.
Please Try Again
{{ error }}
By providing my email, I consent to receiving investment related electronic messages from Stockhouse.

or

Sign In

Please Try Again
{{ error }}
Password Hint : {{passwordHint}}
Forgot Password?

or

Please Try Again {{ error }}

Send my password

SUCCESS
An email was sent with password retrieval instructions. Please go to the link in the email message to retrieve your password.

Become a member today, It's free!

We will not release or resell your information to third parties without your permission.

Epicore Bionetworks Inc. V.EBN

"Epicore Bionetworks Inc develops, manufactures and markets biotechnology products based on natural microbes and enzymes for the aquaculture, agriculture and municipal industries."


TSXV:EBN - Post by User

Post by smallcap87on May 19, 2017 5:07pm
177 Views
Post# 26266428

Current Valuation Math and Other Thoughts

Current Valuation Math and Other ThoughtsCurrent Valuation Math:

Trailing EBITDA:
~USD$2.8m

Market Cap: ~USD$15.6m (@ CDN$0.80 sp, 1.35 USD/CAD fx rate)
Cash: USD$4.4m
Enterprise Value: ~USD$11.2m

Implied Enterprise Value-to-Trailing EBITDA: 4.0x

Estimated F2017 EBITDA as of YE 2017: ~USD$3.0m (easy comp in coming quarter vs. last year FQ4)

EV-to-2017 Estimate EBITDA: 3.7x

Note that the most recent quarter included some one-time costs for director travel, and some other sales and marketing initiatives; one could reasonably normalize (i.e. add to EBITDA) an additional ~$100k.  One must also be curious about the reason for the additional directors fees -- are there material strategic announcements to come in the near future that have required board attention recently?

Epicore through a difficult 2016, generated $2.0m of EBITDA for the year. $2.0m was the sustainable level of EBITDA through 2015 and 2016. Now, Epicore has generated $2.0m of EBITDA in the last 6 months alone, and the company has a great shot at achieving $3.0m+ EBITDA for the year.

Generally, results are starting to show good momentum, even in the face of continued industry headwinds. This is a sign of good market penetration and that its products are becoming more widely accepted, and most importantly, mission critical for shrimp farmers. A reasonable case can be made for Epicore to achieve $4.0m of annual EBITDA. That would be a wonderful outcome for shareholders.

Currently, market participants appear to be erroneously focused on net income, which is and was in the quarter affeted by timing of taxes. Participants seem to be ignoring that $1.3m of cash was generated in the quarter alone. Many participants are short sighted and not able to withstand the significant volatility that comes with an illiquid stock like this. Therein lies the opportunity for the patient shareholder. With Epicore, wealth should continue to be transferred from those with a short time horizon, to those with a longer time horizon.
<< Previous
Bullboard Posts
Next >>