investorscraft@gmail.com

Intrinsic ValueAlimentation Couche-Tard Inc. (ATD.TO)

Previous Close$70.84
Intrinsic Value
Upside potential
Previous Close
$70.84

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

Alimentation Couche-Tard Inc. is a global leader in the convenience store and fuel retailing industry, operating under well-known banners such as Circle K, Couche-Tard, and Mac's. The company generates revenue through a diversified mix of high-margin convenience products, including tobacco, groceries, fresh food, and beverages, complemented by fuel sales and ancillary services like car washes and financial transactions. With a presence in North America, Europe, and Asia, Couche-Tard leverages its scale to optimize supply chain efficiencies and maintain competitive pricing. The company's strategic focus on acquisitions and organic growth has solidified its position as one of the largest convenience store operators worldwide, with over 12,000 locations. Its ability to adapt to regional consumer preferences, such as fresh food offerings in urban markets or fuel-centric models in suburban areas, enhances its market resilience. Couche-Tard's strong brand recognition and operational expertise position it favorably against competitors like 7-Eleven and Casey's General Stores.

Revenue Profitability And Efficiency

Couche-Tard reported robust revenue of CAD 69.3 billion in FY 2024, driven by its expansive store network and diversified product mix. Net income stood at CAD 2.7 billion, reflecting disciplined cost management and operational efficiency. The company's operating cash flow of CAD 4.8 billion underscores its ability to convert sales into cash, while capital expenditures of CAD 1.9 billion highlight ongoing investments in store upgrades and expansion.

Earnings Power And Capital Efficiency

The company's diluted EPS of CAD 2.82 demonstrates strong earnings power, supported by high-margin convenience sales and fuel volume growth. Couche-Tard's capital efficiency is evident in its ability to generate significant cash flow relative to its debt levels, with a focus on accretive acquisitions and store-level profitability. Its scalable model allows for consistent returns on invested capital.

Balance Sheet And Financial Health

Couche-Tard maintains a solid balance sheet with CAD 1.3 billion in cash and equivalents, providing liquidity for strategic initiatives. Total debt of CAD 14.5 billion is manageable given the company's stable cash flows and low beta of 0.705, indicating lower volatility relative to the market. The balance sheet supports both growth investments and shareholder returns.

Growth Trends And Dividend Policy

The company has demonstrated consistent growth through acquisitions and organic store improvements, with a focus on expanding its high-margin convenience offerings. Couche-Tard's dividend policy, with a payout of CAD 0.74 per share, reflects a balanced approach to returning capital while retaining flexibility for reinvestment. Its track record of disciplined capital allocation positions it well for sustained growth.

Valuation And Market Expectations

With a market capitalization of CAD 65.2 billion, Couche-Tard trades at a premium reflective of its industry leadership and stable cash flows. Investors likely value its defensive qualities, given its low beta and recession-resistant business model. The market expects continued execution on growth initiatives and margin expansion opportunities.

Strategic Advantages And Outlook

Couche-Tard's strategic advantages include its global scale, diversified revenue streams, and strong brand equity. The company is well-positioned to capitalize on evolving consumer trends, such as demand for fresh food and digital payment solutions. Its outlook remains positive, supported by a proven acquisition strategy and operational excellence in a fragmented industry.

Sources

Company filings, investor presentations, Bloomberg

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