investorscraft@gmail.com

Intrinsic Value of ATCO Ltd. (ACO-X.TO)

Previous Close$49.87
Intrinsic Value
Upside potential
Previous Close
$49.87

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

ATCO Ltd. operates as a diversified utility and infrastructure company with a strong presence in Canada, Australia, and select international markets. Its core business segments include housing and logistics, energy infrastructure, and commercial real estate, providing essential services such as modular workforce housing, natural gas distribution, electricity generation, and industrial water solutions. The company serves a broad customer base, ranging from residential and commercial clients to industrial and government sectors, leveraging its vertically integrated operations to maintain cost efficiency and reliability. ATCO’s diversified revenue streams mitigate sector-specific risks, while its long-term contracts and regulated utility operations provide stable cash flows. The company holds a competitive edge in modular construction and energy infrastructure, supported by its extensive portfolio of assets, including pipelines, power plants, and commercial properties. Its strategic investments in renewable energy and sustainable infrastructure align with global decarbonization trends, positioning ATCO for future growth in a transitioning energy landscape.

Revenue Profitability And Efficiency

ATCO reported revenue of CAD 4.94 billion for FY 2024, with net income of CAD 430 million, reflecting a net margin of approximately 8.7%. The company generated robust operating cash flow of CAD 2.2 billion, though capital expenditures of CAD 1.69 billion indicate significant reinvestment in infrastructure and growth initiatives. Its diversified operations contribute to stable profitability, with regulated utility segments providing predictable earnings.

Earnings Power And Capital Efficiency

Diluted EPS stood at CAD 3.83, supported by efficient capital allocation across its business segments. The company’s ability to generate consistent cash flow from its utility and infrastructure assets underscores its earnings resilience. However, high capital expenditures relative to operating cash flow suggest ongoing investment needs, which may pressure near-term free cash flow generation.

Balance Sheet And Financial Health

ATCO’s balance sheet shows CAD 364 million in cash and equivalents against total debt of CAD 11.98 billion, indicating a leveraged but manageable position given its stable cash flows. The company’s regulated utility assets provide collateral for debt, but investors should monitor debt servicing capacity amid rising interest rates and capital-intensive projects.

Growth Trends And Dividend Policy

ATCO has demonstrated steady growth through strategic acquisitions and organic investments in energy and infrastructure. The company pays a dividend of CAD 1.9739 per share, reflecting a commitment to shareholder returns. Future growth may hinge on expanding renewable energy projects and modular housing demand, though regulatory risks in utility operations could impact long-term performance.

Valuation And Market Expectations

With a market cap of CAD 5.98 billion and a beta of 0.53, ATCO is viewed as a lower-risk utility stock. Its valuation reflects stable earnings from regulated operations, though growth prospects in non-regulated segments could drive re-rating if execution improves. Investors likely price in moderate growth given sector headwinds and capital intensity.

Strategic Advantages And Outlook

ATCO’s integrated business model and diversified revenue streams provide resilience against economic cycles. Its focus on sustainable infrastructure and modular solutions aligns with long-term industry trends. However, regulatory scrutiny in utilities and competition in modular housing could pose challenges. The company’s ability to balance growth investments with shareholder returns will be critical to maintaining its market position.

Sources

Company filings, Bloomberg

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

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