02-22-2021, 07:39 AM
4 bagger potential: $CBDT/$EPWCF full DD
<!-- SC_OFF --><div class="md"><p>Empower - $CBDT(CSE) or $EPWCF (OTC) experienced a phenomenal 196% gain in the past 5 trading days. Congratulations to those who held, and welcome to any new investors to take a deep dive. There is still room for growth. </p> <p>One must wonder.. when money goes into a company, valuation goes up. At what valuation would CBDT be considered just right? This is all my personal opinion and I just want to share my due diligence with everyone. I am not asking anyone to buy or sell. My information may not always be correct so make sure you do your DD as well. </p> <p>There are approximately 295,000,000 shares issued and 56,000,000 in reserve. Lets just say there is 350,000,000 shares total to make the math easier. The past Friday, Cbdt closed at 1.69 representing a market cap of 350,000,000x1.69=591,500,000. That is a pretty hefty market cap considering their Q3 2020 results show revenues of only 630,000 from their health clinics... BUT WAIT.. Q4 is where it starts getting interesting. On October 6th, empower acquired Kai Medical Labs (follow them on instagram) a state of the art laboratory for testing and R&D. </p> <p>Lets talk more about Kai Medical Labs. Their CEO is Yoshi Tyler. For those that didnt know (which is a lot of u) is that she worked at pfizer for many years. Yes the same pfizer that makes the covid vaccine. To me, she had insight on how covid is effecting us on a mass scale and saw the need to test people. Some of the tests they offer include covid, hematology, toxicology, hormone, and vitamin testing. It is their covid testing segment that is blowing up. According to Steven, who is CEO of Empower Clinics, the amount of tests processed in October was doubled in November, and then tripled in December (triple of october that is.) Q4 goes from October to December so this directly impacts the revenues. Sounds good right? But wait.. theres more. They are under going an expansion that is 3x the current size to accommodate the expected “thousands of tests” that are to be coming. A portion of the expansion will also be used for logistics.. (this must be super complicated considering test volume.) Kai Labs has recently achieved a milestone of 1000 tests in a single day. Each test costs 150$ from my knowledge but i have seem this number as low as 100 and as high as 220. I remember hearing steve mention they are approximately 150$ direct to consumer. It is known that these test kits were shipped to Canada and given out as samples to gain potential contracts. </p> <p>Lets do some math here shall we. If they can average 900 tests per day at 150$ per test for 365 days straight, that would yield a total of 49,000,000 in revenue annually. Keep in mind that this is only their covid test. There is also revenue from other tests. Ok lets say 50,000,000 revenue annually from Kai Labs at 900 tests a day. (FYI they are expecting it to grow to THOUSANDS A DAY) so my numbers are extremely low estimates. </p> <p>Before I continue onto their clinic portion, lets talk about their covid test kit. kai Labs offers SALIVA COVID PCR TEST KITS! They have 99% accuracy and can determine UK and South African variants of covid. The test kit is FDA EUA Ce marked and MDEL approved. From my understanding, MDEL also equals health Canada approval. Empower Clinics obtained MDEL status for their Kai Lab saliva test kit via MediPro whos CEO is Sheila Copps. If you dont know who she is, she was the Deputy Prime Minister to Jean Chretien who was the prime minister of Canada. This means.. GOVERNMENT CONNECTIONS. There is a good reason why she allowed Kai labs to piggy back off her MDEL license. This is all speculation that Empower may gain Canadian government contracts in the near future. I MAY BE COMPLETELY WRONG. Kai Labs has also tested the US national team.. who knows who else they have partnerships with thats not news worthy. On top of all that, kai labs also sells a kit called KAI ABC that determines whether you have influenza A/B or covid. It must be good to know that you have influenza over covid.. Anyways, enough with Kai Labs. </p> <p>Lets talk about news on opening clinics. Theres 2 deals in place from my knowledge. 1 with doctor tsimerman/dr rabinowitz to open 30 clinics at an aggressive pace for share incentives, and 2, the deal with rexall to open 10 clinics. </p> <p>Lets talk about the deal with the 2 doctors. The share incentive deal includes 350,000$ upfront+ 250,000$ in shares between both of them.(dont know at what price per share) they have milestone incentives at opening 10 clinics, 20 clinics, and 30 clinics. Each milestone allows them to purchase 1,250,000 shares </p> <p>That a total of 3,750,000 shares. Now these shares are juicy right now due to the recent rise in price so i would assume these doctors would want to reach these milestones so they can purchase these incentive shares. I think they have 24 months do complete those milestones? Im not too sure. </p> <p>So lets say 10 clinics open this year. Each clinic brings in 150,000 per month x 12 months makes 1,800,000 revenue per clinic annually. 10 clinics means a whopping 18,000,000 annual revenue when q1 of 2022 starts but keep in mind, there are still 20 more clinics coming. </p> <p>Lets just say this portion brings in.. 18,000,000 annual revenue starting q1 of 2022 and will grow throughout the year. </p> <p>Ok now onto the rexall deal. They are supposedly opening 10 clinics that are connected to rexall pharmacies. Lets talk a bit about how big this is. Rexall is owned by a company called McKesson. Trading on the NYSE under ticker MCK. They have whopping 28 billion dollar market cap. (And they signed agreement with empower when empower market cap was a measly 200 million) they have 400 pharmacies throughout canada and presence in the US and Europe. McKesson is also in the top 100 contracted companies by the US. Even if Empower opened clinics at 10% of the 400 rexall pharmacies, thats still a whooping FOURTY clinics! (On a side note: Daryl Katz used to own Rexall. Daryl Katz is also the owner of the Edmomton Oilers. Not saying theres any deals in place but there is a connection to potential NHL covid testing contracts.) Back to rexall, lets assume these clinics yield slightly higher revenues at 20,000,000 annually for the 10 clinics. Lets assume it will take all of 2021 to build out these clinics, so come 2022 q1, thats an additional 20,000,000 in annual revenue. Steve expects revenues to hit 2,500,000 per location making a total annual revenue of 30,000,000. However, we will stick with our 20,000,000 revenue model. </p> <p>Keep in mind, they already have 6 Clinics thats pulling in annual revenue of approximately 2,400,000 annually. </p> <p>Man im using some under exceeding numbers.. here, but I rather be in for a surprise than be disappointed with the quarterly reports. </p> <p>Clinics yield 40,400,000 annually starting 2022 q1 and will continue to rise 2,000,000 annually per additional clinic opened. </p> <p>Kai labs yields 50,000,000 at only 900 tests a day not including other sorts of tests, I am expecting this number to increase SIGNIFICANTLY. </p> <p>Worst case scenario, by 2022 their revenue is 90,400,000 annually (and increasing)</p> <p>I posted a write up today on comparing WELL.TO valuation to CBDT valuation, this info is actually on Empower investor package thing. </p> <p>WELL.TO has a trailing twelve month revenue of 40m. Their valuation is 1.4 billion dollars. So that means by 2022 empowers 90m annual revenue represents more than 2x of WELL.TO. Lets say because of the double in revenue compared to WELL.TO, valuation should go up as well. I think a 2 billion dollar market cap is fair if we were to compare numbers. </p> <p>As stated earlier, current valuation at 1.69/share represents approximately 600m market cap. In order to reach 2-2.4 billion market cap, that would require 3-4x the current share price. THREE TO FOUR TIMES. YES! So 1.69 x 4 = 6.76 by 2022.. I am just comparing numbers from 2 stocks. I have nothing against WELL.TO, I am just simply using their numbers as a guideline.</p> <p>Fyi, there was an interview where 100,000,000 annual revenue from clinics was mentioned. (40 rexall clinics x 2,500,000 revenue annually per clinic = 100,000,000) Comparing that to my measely guess of 40,000,000 annual revenue from clinics is no where near the astronomical bar that was set by steve. </p> <p>Additional info: they have a RADT test submitted to health Canada awaiting approval. The partnership is with API Pharma and once HC approved, Empower will have Canadian distribution rights. They have agreements with simpliflying which allows us major potential to gain airline covid testing contracts. Another agreement with loop insights fo safely open up the Vancouver tourism industry. And additionally, kai labs is affiliated with testing Disney film production cast members and olympians on the US national team. —————————————————— Now lets move onto catalysts thats driving this stock to insane heights. There is a lot of chatter going on about press releases. I do not work for cbdt nor do I know anyone that is affiliated with empower clinics. These are all just potential news reports that might come out in the near future. </p> <p>A lot of people want to buy CBDT, but not every stock broker offers CSE companies. Not to worry, DTC eligibility is expected sometime this month. Up list to nasdaq will follow. The US market is 10x bigger. </p> <p>There are rumours of airline and/or cruise line contracts abound. Steve specifically said hes in talks with air canada and west jet. </p> <p>There are rumours of airport contracts such as YVR and DFW. New laws in Canada begin Feb 22 for all air travel passengers. </p> <p>There should be news coming up soon on clinic expansion. I am expecting the next release to have solid information on the terms, location, etc. Whether it be with rexall or the 2 doctors. </p> <p>Awaiting API Pharma health canada approval for the 15 minute RADT test. </p> <p>Actively looking at Canadian lab partnerships and acquisitions. </p> <p>Sports leagues covid testing contracts</p> <p>Sheila Copps and canadian government contracts and McKesson and united states government contracts. Possible potential there</p> <p>Steve did mention Empower gained international attention.. so potential international collaboration? </p> <p>The biggest catalyst to me is the anticipation of 2020 Q4 results. This will really show how MASSIVE the kai lab acquisition really is. (I am expecting revenues to grow RAPIDLY throughout 2021) ——————————————————— Interviews with steven mcauley can be found with wallstreetreporter, canadian stockman, proactiv, and agoracom. I personally use barchart to look up past news releases. </p> <p>So my opinion now. People say this is not a covid stock. This is.. and it isnt.. but both sides compliment each other. Covid is here to stay. Vaccines allow you a better chance to fight off covid but that by no means means you cannot catch covid. Vaccinations will take years to perfect... but hold on.. covid strains are mutating into different variants. Seems like we’ll never catch up with the vaccines now. Therefore, these covid PCR Saliva tests will be the gold standard and start bringing in huge revenues for the foreseeable future. Also, who would want a Qtip shoved up their nose numerous times... I personally would rather spit into a test vial. Covid testing may one day even become a standard of life. Dont hate, this is just a potential outcome. Now the clinics are opened as “health clinics” meaning people will be going there to get tested for covid. Empower has their own covid test kit meaning they would be make more revenue than selling someone elses kit. Worse comes to worse.. err best.. covid is cured! That means Kai labs revenue will decrease, however as mentioned above, they also offer numerous other tests and also has an R&D team capable of extraordinary things like detecting specific covid variants.. im just saying..but 30 clinics + 40 rexall clinics + 6 original clinics = 76 clinics. 76 x 2,500,000 (steves number for annual revenue per clinic) = 190,000,000. So it seems like from any perspective you look at.. the numbers are indicating this company is going to become a MONSTER. I believe in Steves ability to execute execute and execute. did I mention execute? </p> <p>If you made it to the end, thank you. I hope you enjoyed my personal opinion on this company. I strongly believe i set the revenue bar super low and it still reveals that this company is undervalued. However, we need to see the next couple quarterly reports to get a better sense of direction. I welcome any new investors! And there is nothing wrong with taking profits. Now go do your DD before you buy. I will be adding shares every time share price consolidates. This stock will have me set for the future. REMEMBER, potential 4x of CURRENT SHARE PRICE! </p> <p>Please do your own DD. The proof is in the number. 4 bagger potential from current price.</p> </div><!-- SC_ON --> submitted by <a href="https://www.reddit.com/user/jjjleftturn"> /u/jjjleftturn </a> <br/> <span><a href="https://www.reddit.com/r/investing/comments/lorzlt/4_bagger_potential_cbdtepwcf_full_dd/">[link]</a></span> <span><a href="https://www.reddit.com/r/investing/comments/lorzlt/4_bagger_potential_cbdtepwcf_full_dd/">[comments]</a></span>Kind Regards R
<!-- SC_OFF --><div class="md"><p>Empower - $CBDT(CSE) or $EPWCF (OTC) experienced a phenomenal 196% gain in the past 5 trading days. Congratulations to those who held, and welcome to any new investors to take a deep dive. There is still room for growth. </p> <p>One must wonder.. when money goes into a company, valuation goes up. At what valuation would CBDT be considered just right? This is all my personal opinion and I just want to share my due diligence with everyone. I am not asking anyone to buy or sell. My information may not always be correct so make sure you do your DD as well. </p> <p>There are approximately 295,000,000 shares issued and 56,000,000 in reserve. Lets just say there is 350,000,000 shares total to make the math easier. The past Friday, Cbdt closed at 1.69 representing a market cap of 350,000,000x1.69=591,500,000. That is a pretty hefty market cap considering their Q3 2020 results show revenues of only 630,000 from their health clinics... BUT WAIT.. Q4 is where it starts getting interesting. On October 6th, empower acquired Kai Medical Labs (follow them on instagram) a state of the art laboratory for testing and R&D. </p> <p>Lets talk more about Kai Medical Labs. Their CEO is Yoshi Tyler. For those that didnt know (which is a lot of u) is that she worked at pfizer for many years. Yes the same pfizer that makes the covid vaccine. To me, she had insight on how covid is effecting us on a mass scale and saw the need to test people. Some of the tests they offer include covid, hematology, toxicology, hormone, and vitamin testing. It is their covid testing segment that is blowing up. According to Steven, who is CEO of Empower Clinics, the amount of tests processed in October was doubled in November, and then tripled in December (triple of october that is.) Q4 goes from October to December so this directly impacts the revenues. Sounds good right? But wait.. theres more. They are under going an expansion that is 3x the current size to accommodate the expected “thousands of tests” that are to be coming. A portion of the expansion will also be used for logistics.. (this must be super complicated considering test volume.) Kai Labs has recently achieved a milestone of 1000 tests in a single day. Each test costs 150$ from my knowledge but i have seem this number as low as 100 and as high as 220. I remember hearing steve mention they are approximately 150$ direct to consumer. It is known that these test kits were shipped to Canada and given out as samples to gain potential contracts. </p> <p>Lets do some math here shall we. If they can average 900 tests per day at 150$ per test for 365 days straight, that would yield a total of 49,000,000 in revenue annually. Keep in mind that this is only their covid test. There is also revenue from other tests. Ok lets say 50,000,000 revenue annually from Kai Labs at 900 tests a day. (FYI they are expecting it to grow to THOUSANDS A DAY) so my numbers are extremely low estimates. </p> <p>Before I continue onto their clinic portion, lets talk about their covid test kit. kai Labs offers SALIVA COVID PCR TEST KITS! They have 99% accuracy and can determine UK and South African variants of covid. The test kit is FDA EUA Ce marked and MDEL approved. From my understanding, MDEL also equals health Canada approval. Empower Clinics obtained MDEL status for their Kai Lab saliva test kit via MediPro whos CEO is Sheila Copps. If you dont know who she is, she was the Deputy Prime Minister to Jean Chretien who was the prime minister of Canada. This means.. GOVERNMENT CONNECTIONS. There is a good reason why she allowed Kai labs to piggy back off her MDEL license. This is all speculation that Empower may gain Canadian government contracts in the near future. I MAY BE COMPLETELY WRONG. Kai Labs has also tested the US national team.. who knows who else they have partnerships with thats not news worthy. On top of all that, kai labs also sells a kit called KAI ABC that determines whether you have influenza A/B or covid. It must be good to know that you have influenza over covid.. Anyways, enough with Kai Labs. </p> <p>Lets talk about news on opening clinics. Theres 2 deals in place from my knowledge. 1 with doctor tsimerman/dr rabinowitz to open 30 clinics at an aggressive pace for share incentives, and 2, the deal with rexall to open 10 clinics. </p> <p>Lets talk about the deal with the 2 doctors. The share incentive deal includes 350,000$ upfront+ 250,000$ in shares between both of them.(dont know at what price per share) they have milestone incentives at opening 10 clinics, 20 clinics, and 30 clinics. Each milestone allows them to purchase 1,250,000 shares </p> <p>That a total of 3,750,000 shares. Now these shares are juicy right now due to the recent rise in price so i would assume these doctors would want to reach these milestones so they can purchase these incentive shares. I think they have 24 months do complete those milestones? Im not too sure. </p> <p>So lets say 10 clinics open this year. Each clinic brings in 150,000 per month x 12 months makes 1,800,000 revenue per clinic annually. 10 clinics means a whopping 18,000,000 annual revenue when q1 of 2022 starts but keep in mind, there are still 20 more clinics coming. </p> <p>Lets just say this portion brings in.. 18,000,000 annual revenue starting q1 of 2022 and will grow throughout the year. </p> <p>Ok now onto the rexall deal. They are supposedly opening 10 clinics that are connected to rexall pharmacies. Lets talk a bit about how big this is. Rexall is owned by a company called McKesson. Trading on the NYSE under ticker MCK. They have whopping 28 billion dollar market cap. (And they signed agreement with empower when empower market cap was a measly 200 million) they have 400 pharmacies throughout canada and presence in the US and Europe. McKesson is also in the top 100 contracted companies by the US. Even if Empower opened clinics at 10% of the 400 rexall pharmacies, thats still a whooping FOURTY clinics! (On a side note: Daryl Katz used to own Rexall. Daryl Katz is also the owner of the Edmomton Oilers. Not saying theres any deals in place but there is a connection to potential NHL covid testing contracts.) Back to rexall, lets assume these clinics yield slightly higher revenues at 20,000,000 annually for the 10 clinics. Lets assume it will take all of 2021 to build out these clinics, so come 2022 q1, thats an additional 20,000,000 in annual revenue. Steve expects revenues to hit 2,500,000 per location making a total annual revenue of 30,000,000. However, we will stick with our 20,000,000 revenue model. </p> <p>Keep in mind, they already have 6 Clinics thats pulling in annual revenue of approximately 2,400,000 annually. </p> <p>Man im using some under exceeding numbers.. here, but I rather be in for a surprise than be disappointed with the quarterly reports. </p> <p>Clinics yield 40,400,000 annually starting 2022 q1 and will continue to rise 2,000,000 annually per additional clinic opened. </p> <p>Kai labs yields 50,000,000 at only 900 tests a day not including other sorts of tests, I am expecting this number to increase SIGNIFICANTLY. </p> <p>Worst case scenario, by 2022 their revenue is 90,400,000 annually (and increasing)</p> <p>I posted a write up today on comparing WELL.TO valuation to CBDT valuation, this info is actually on Empower investor package thing. </p> <p>WELL.TO has a trailing twelve month revenue of 40m. Their valuation is 1.4 billion dollars. So that means by 2022 empowers 90m annual revenue represents more than 2x of WELL.TO. Lets say because of the double in revenue compared to WELL.TO, valuation should go up as well. I think a 2 billion dollar market cap is fair if we were to compare numbers. </p> <p>As stated earlier, current valuation at 1.69/share represents approximately 600m market cap. In order to reach 2-2.4 billion market cap, that would require 3-4x the current share price. THREE TO FOUR TIMES. YES! So 1.69 x 4 = 6.76 by 2022.. I am just comparing numbers from 2 stocks. I have nothing against WELL.TO, I am just simply using their numbers as a guideline.</p> <p>Fyi, there was an interview where 100,000,000 annual revenue from clinics was mentioned. (40 rexall clinics x 2,500,000 revenue annually per clinic = 100,000,000) Comparing that to my measely guess of 40,000,000 annual revenue from clinics is no where near the astronomical bar that was set by steve. </p> <p>Additional info: they have a RADT test submitted to health Canada awaiting approval. The partnership is with API Pharma and once HC approved, Empower will have Canadian distribution rights. They have agreements with simpliflying which allows us major potential to gain airline covid testing contracts. Another agreement with loop insights fo safely open up the Vancouver tourism industry. And additionally, kai labs is affiliated with testing Disney film production cast members and olympians on the US national team. —————————————————— Now lets move onto catalysts thats driving this stock to insane heights. There is a lot of chatter going on about press releases. I do not work for cbdt nor do I know anyone that is affiliated with empower clinics. These are all just potential news reports that might come out in the near future. </p> <p>A lot of people want to buy CBDT, but not every stock broker offers CSE companies. Not to worry, DTC eligibility is expected sometime this month. Up list to nasdaq will follow. The US market is 10x bigger. </p> <p>There are rumours of airline and/or cruise line contracts abound. Steve specifically said hes in talks with air canada and west jet. </p> <p>There are rumours of airport contracts such as YVR and DFW. New laws in Canada begin Feb 22 for all air travel passengers. </p> <p>There should be news coming up soon on clinic expansion. I am expecting the next release to have solid information on the terms, location, etc. Whether it be with rexall or the 2 doctors. </p> <p>Awaiting API Pharma health canada approval for the 15 minute RADT test. </p> <p>Actively looking at Canadian lab partnerships and acquisitions. </p> <p>Sports leagues covid testing contracts</p> <p>Sheila Copps and canadian government contracts and McKesson and united states government contracts. Possible potential there</p> <p>Steve did mention Empower gained international attention.. so potential international collaboration? </p> <p>The biggest catalyst to me is the anticipation of 2020 Q4 results. This will really show how MASSIVE the kai lab acquisition really is. (I am expecting revenues to grow RAPIDLY throughout 2021) ——————————————————— Interviews with steven mcauley can be found with wallstreetreporter, canadian stockman, proactiv, and agoracom. I personally use barchart to look up past news releases. </p> <p>So my opinion now. People say this is not a covid stock. This is.. and it isnt.. but both sides compliment each other. Covid is here to stay. Vaccines allow you a better chance to fight off covid but that by no means means you cannot catch covid. Vaccinations will take years to perfect... but hold on.. covid strains are mutating into different variants. Seems like we’ll never catch up with the vaccines now. Therefore, these covid PCR Saliva tests will be the gold standard and start bringing in huge revenues for the foreseeable future. Also, who would want a Qtip shoved up their nose numerous times... I personally would rather spit into a test vial. Covid testing may one day even become a standard of life. Dont hate, this is just a potential outcome. Now the clinics are opened as “health clinics” meaning people will be going there to get tested for covid. Empower has their own covid test kit meaning they would be make more revenue than selling someone elses kit. Worse comes to worse.. err best.. covid is cured! That means Kai labs revenue will decrease, however as mentioned above, they also offer numerous other tests and also has an R&D team capable of extraordinary things like detecting specific covid variants.. im just saying..but 30 clinics + 40 rexall clinics + 6 original clinics = 76 clinics. 76 x 2,500,000 (steves number for annual revenue per clinic) = 190,000,000. So it seems like from any perspective you look at.. the numbers are indicating this company is going to become a MONSTER. I believe in Steves ability to execute execute and execute. did I mention execute? </p> <p>If you made it to the end, thank you. I hope you enjoyed my personal opinion on this company. I strongly believe i set the revenue bar super low and it still reveals that this company is undervalued. However, we need to see the next couple quarterly reports to get a better sense of direction. I welcome any new investors! And there is nothing wrong with taking profits. Now go do your DD before you buy. I will be adding shares every time share price consolidates. This stock will have me set for the future. REMEMBER, potential 4x of CURRENT SHARE PRICE! </p> <p>Please do your own DD. The proof is in the number. 4 bagger potential from current price.</p> </div><!-- SC_ON --> submitted by <a href="https://www.reddit.com/user/jjjleftturn"> /u/jjjleftturn </a> <br/> <span><a href="https://www.reddit.com/r/investing/comments/lorzlt/4_bagger_potential_cbdtepwcf_full_dd/">[link]</a></span> <span><a href="https://www.reddit.com/r/investing/comments/lorzlt/4_bagger_potential_cbdtepwcf_full_dd/">[comments]</a></span>Kind Regards R