Industry Valuations Suggest UGE International’s Stock Has Upside Potential

In Sophic Capital’s Market Undervalues UGE Versus Peer Transactions report published just before a pullback in Canadian listed small cap stocks, we detailed that valuing UGE International’s solar project backlog translated to a potential UGE share price ranging from C$3.25 to C$3.50. When we published the report (February 18, 2021), Sophic Capital client UGE International (“UGE” or the “Company”) [TSXV:UGE; OTC:UGEIF], a developer and operator of U.S. community solar projects, had a share price of C$2.49. The stock subsequently sold off along with the broader Canadian microcap market to a low of C$1.15 and has since recovered to C$1.46:  41% lower than when we published the last report, despite continued growth in the Company’s backlog. Markets are forward looking, and summer is a seasonally slow period. As investors look ahead to the Fall and 2022, we believe now is a good time for investors to revisit this story.

Management has continued to build it’s business since our last report in February 2021. Since that report, project backlog increased from 68MW to 83.7MW as of June 30, 2021. The Company has set a 120MW project backlog goal for 2021, which management suggested it remains on target for during its Q2 earnings call on the back of pipeline growth to more than 440MW during the quarter.  Recent publicly disclosed solar power industry transactions suggest UGE International should be added to your best microcap stocks list. This is why:

Exhibit 1 shows peer transactions for solar projects under development that have occurred since we published our last report on February 18, 2021. The average solar project under development netted US$0.77/W in the most recent list, below, compared with US$1.14 per watt (“/W”)  (as of February 18, 2021). We found far more mid-scale transactions where dollar amounts were NOT disclosed, thus Exhibit 1 may lack higher-valued transactions indicative of the activity suggested by our industry contacts for the type of mid-scale projects that UGE focuses on. Industry contacts we’ve spoken to have stated that the market remains strong.

Transactions in the 40 to 50 MW range in August 2021 sold for US$0.92W to US$1.19/W, suggesting that projects in UGE’s mid-scale size range should still theoretically trade hands at values similar to prior ranges. For example, in November 2020, UGE sold a 300kW project for US$0.7 million or US$1.10/W (net).

Exhibit 1: Solar Projects Under Development Have Traded Between US$0.46/W and US$1.19/W

Source: Sophic Capital

Market is Undervaluing UGE Versus Recent Project Sale and Peer Transactions

Exhibit 1 showed that mid-scale solar projects under development have sold for between US$0.46/W and US$1.19/W. Based upon UGE’s September 15, 2021 stock price of C$1.46 per share, the market currently values UGE at US$0.44/W (Exhibit 2), which represents about a 43% discount to the average US$0.77/W peer transactions have commanded (Exhibit 1) and approaching the US$0.46/W low end of these transaction values. Note that this is essentially liquidation value – it is prior to giving any value to UGE’s broader pipeline (about 357MW of which was pre-backlog as of June 30th), nor for its ability to continue to close new deals going forward. And it doesn’t include the free option of projects being extended beyond their initial projected lifespan, which has been an ongoing trend in the renewable space.

Exhibit 2: UGE Market Value (per Watt Basis) Shows Significant Potential Value Versus Project Transactions

Source: Company reports, Sophic Capital

Valuing UGE Projects at US$0.77/W

Applying US$0.77/W industry average for solar project acquisitions to UGE’s June 30th pro forma 83.7MW backlog estimate suggests that UGE’s backlog alone could be worth between C$2.60 to C$2.70 per share – a minimum 78% appreciation from UGE’s most recent stock price of C$1.46 per share. UGE has set a 2021 goal of 120MW of project backlog which, using the US$0.77/W industry average for solar project acquisitions, implies a potential backlog value ranging from C$3.65 to C$3.75 per share. Our C$2.60 to C$2.70 range excludes future project wins, giving no value to the Company’s 441MW overall project pipeline (~357MW net of backlog) as of UGE’s Q2 (June 30, 2021) financials. If we conservatively assume that 33% of the ~357MW net pipeline converts over time, back-of-the-envelope math implies another C$3.50 to C$4.00 per share could be added to the C$2.60 to C$2.70 per share estimate over time. 

For investors looking at microcap value stocks, especially with ESG and solar themes, we recommend they look closer at UGE International.


The information and recommendations made available through our emails, newsletters, website and press releases (collectively referred to as the “Material”) by Sophic Capital Inc. (“Sophic” or “Company”) is for informational purposes only and shall not be used or construed as an offer to sell or be used as a solicitation of an offer to buy any services or securities. In accessing or consuming the Materials, you hereby acknowledge that any reliance upon any Materials shall be at your sole risk. In particular, none of the information provided in our monthly newsletter and emails or any other Material should be viewed as an invite, and/or induce or encourage any person to make any kind of investment decision. The recommendations and information provided in our Material are not tailored to the needs of particular persons and may not be appropriate for you depending on your financial position or investment goals or needs. You should apply your own judgment in making any use of the information provided in the Company’s Material, especially as the basis for any investment decisions. Securities or other investments referred to in the Materials may not be suitable for you and you should not make any kind of investment decision in relation to them without first obtaining independent investment advice from a qualified and registered investment advisor. You further agree that neither Sophic, its, directors, officers, shareholders, employees, affiliates consultants, and/or clients will be liable for any losses or liabilities that may be occasioned as a result of the information provided in any of the Material. By accessing Sophic’s website and signing up to receive the Company’s monthly newsletter or any other Material, you accept and agree to be bound by and comply with the terms and conditions set out herein. If you do not accept and agree to the terms, you should not use the Company’s website or accept the terms and conditions associated to the newsletter signup. Sophic is not registered as an adviser or dealer under the securities legislation of any jurisdiction of Canada or elsewhere and provides Material on behalf of its clients pursuant to an exemption from the registration requirements that is available in respect of generic advice. In no event will Sophic be responsible or liable to you or any other party for any damages of any kind arising out of or relating to the use of, misuse of and/or inability to use the Company’s website or Material. The information is directed only at persons resident in Canada. The Company’s Material or the information provided in the Material shall not in any form constitute as an offer or solicitation to anyone in the United States of America or any jurisdiction where such offer or solicitation is not authorized or to any person to whom it is unlawful to make such a solicitation. If you choose to access Sophic’s website and/or have signed up to receive the Company’s monthly newsletter or any other Material, you acknowledge that the information in the Material is intended for use by persons resident in Canada only. Sophic is not an investment advisor nor does it maintain any registrations as such, and Material provided by Sophic shall not be used to make investment decisions. Information provided in the Company’s Material is often opinionated and should be considered for information purposes only. No stock exchange or securities regulatory authority anywhere has approved or disapproved of the information contained herein. There is no express or implied solicitation to buy or sell securities. Sophic and/or its principals and employees may have positions in the stocks mentioned in the Company’s Material and may trade in the stocks mentioned in the Material. Do not consider buying or selling any stock without conducting your own due diligence and/or without obtaining independent investment advice from a qualified and registered investment advisor. The Company has not independently verified any of the data from third party sources referred to in the Material, including information provided by Sophic clients that are the subject of the report, or ascertained the underlying assumptions relied upon by such sources. The Company does not assume any responsibility for the accuracy or completeness of this information or for any failure by any such other persons to disclose events which may have occurred or may affect the significance or accuracy of any such information.

The Material may contain forward looking information. Forward-looking statements are frequently, but not always, identified by words such as “expects,” “anticipates,” “believes,” “intends,” “estimates,” “potential,” “possible,” “projects,” “plans,” and similar expressions, or statements that events, conditions or results “will,” “may,” “could,” or “should” occur or be achieved or their negatives or other comparable words and include, without limitation, statements regarding, projected revenue, income or earnings or other results of operations, strategy, plans, objectives, goals and targets, plans to increase market share or with respect to anticipated performance compared to competitors, product development and adoption by potential customers. These statements relate to future events and future performance. Forward-looking statements are based on opinions and assumptions as of the date made, and are subject to a variety of risks and other factors that could cause actual events/results to differ materially from these forward looking statements. There can be no assurance that such expectations will prove to be correct; these statements are no guarantee of future performance and involve known and unknown risks, uncertainties and other factors. Sophic provides no assurance as to future results, performance, or achievements and no representations are made that actual results achieved will be as indicated in the forward looking information. Nothing herein can be assumed or predicted, and you are strongly encouraged to learn more and seek independent advice before relying on any information presented.