investorscraft@gmail.com

Intrinsic ValueResolute Forest Products Inc. (0KW8.L)

Previous Close£21.99
Intrinsic Value
Upside potential
Previous Close
£21.99

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2021 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Resolute Forest Products Inc. operates as a diversified forest products company with a strong presence in North America and select international markets. The company’s operations span four key segments: Market Pulp, Tissue, Wood Products, and Paper, each catering to distinct industrial and consumer needs. Its Market Pulp segment supplies virgin and recycled bleached Kraft pulp for absorbent products and packaging, while the Tissue segment serves both retail and away-from-home markets with recycled and virgin paper products. The Wood Products segment focuses on construction-grade lumber and engineered wood solutions, and the Paper segment delivers newsprint and specialty papers for commercial printing and publishing. Resolute’s vertically integrated model, supported by cogeneration and hydroelectric facilities, enhances cost efficiency and sustainability. The company holds a competitive position in the forest products industry, leveraging its diversified product portfolio and regional market expertise. Its focus on operational efficiency and sustainable practices aligns with evolving industry trends, though it faces cyclical demand fluctuations inherent to the sector.

Revenue Profitability And Efficiency

In FY 2021, Resolute Forest Products reported revenue of $3.66 billion, with net income of $307 million, reflecting robust profitability. The company’s diluted EPS stood at $3.83, supported by strong operational performance across its segments. Operating cash flow was $648 million, significantly exceeding capital expenditures of $112 million, indicating efficient cash generation and disciplined reinvestment. This underscores the company’s ability to convert revenue into free cash flow effectively.

Earnings Power And Capital Efficiency

Resolute demonstrated solid earnings power in FY 2021, with net income margins of approximately 8.4%. The company’s capital efficiency is evident in its ability to generate substantial operating cash flow relative to its capital expenditures. This suggests effective allocation of resources and a focus on high-return projects, though its beta of 2.65 highlights sensitivity to market volatility.

Balance Sheet And Financial Health

Resolute’s balance sheet reflects a prudent financial position, with $112 million in cash and equivalents and total debt of $361 million. The company’s net debt position is manageable, supported by strong cash flow generation. Its market capitalization of $2.08 billion indicates investor confidence, though the elevated beta suggests higher risk perception due to sector cyclicality.

Growth Trends And Dividend Policy

Resolute’s growth is tied to demand trends in construction, packaging, and paper products. The company paid a dividend of $1.50 per share in FY 2021, signaling a commitment to shareholder returns. However, its growth prospects are contingent on macroeconomic conditions and raw material price stability, which influence sector performance.

Valuation And Market Expectations

With a market cap of $2.08 billion and a P/E ratio derived from its EPS of $3.83, Resolute’s valuation reflects its earnings potential and sector dynamics. The high beta indicates market expectations of volatility, likely due to cyclical demand and input cost pressures inherent to the forest products industry.

Strategic Advantages And Outlook

Resolute’s strategic advantages include its diversified product mix, vertical integration, and sustainable energy assets. The company is well-positioned to capitalize on demand for eco-friendly products, though its outlook remains tied to global economic conditions and commodity price trends. Operational efficiency and cost management will be critical to navigating sector headwinds.

Sources

Company filings, market data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2022202320242025202620272028202920302031203220332034203520362037203820392040204120422043204420452046

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