investorscraft@gmail.com

Intrinsic ValueATCO Ltd. (ACO-Y.TO)

Previous Close$60.00
Intrinsic Value
Upside potential
Previous Close
$60.00

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. The company’s core revenue streams stem from energy infrastructure, modular housing, logistics, and real estate services, positioning it as a multifaceted player in essential industries. Its energy segment, which includes electricity generation, natural gas distribution, and water services, forms the backbone of its operations, supported by stable regulatory frameworks and long-term contracts. ATCO’s modular housing and logistics divisions cater to industrial and defense sectors, providing critical infrastructure solutions in remote and high-demand regions. This diversification mitigates sector-specific risks while capitalizing on global demand for sustainable and flexible infrastructure. The company’s market position is reinforced by its vertically integrated operations, enabling cost efficiencies and competitive advantages in project execution. ATCO’s strategic focus on renewable energy and infrastructure modernization aligns with broader industry trends toward decarbonization and resource optimization, enhancing its long-term growth prospects.

Revenue Profitability And Efficiency

ATCO reported revenue of CAD 4.94 billion for the period, with net income of CAD 430 million, reflecting a net margin of approximately 8.7%. The company’s operating cash flow stood at CAD 2.2 billion, underscoring strong cash generation capabilities. Capital expenditures of CAD 1.69 billion indicate significant reinvestment in infrastructure and growth initiatives, typical for a capital-intensive utility business. The diluted EPS of CAD 3.83 demonstrates steady earnings power, supported by diversified revenue streams.

Earnings Power And Capital Efficiency

ATCO’s earnings are underpinned by regulated utility operations, which provide stable cash flows, complemented by higher-margin modular and logistics services. The company’s capital efficiency is evident in its ability to fund large-scale projects while maintaining profitability. Debt levels are elevated (CAD 11.98 billion), but this is typical for infrastructure-heavy firms, and the robust operating cash flow helps service obligations effectively.

Balance Sheet And Financial Health

ATCO’s balance sheet reflects CAD 364 million in cash and equivalents against total debt of CAD 11.98 billion, indicating a leveraged but manageable position. The company’s asset-heavy model necessitates substantial debt financing, but its regulated revenue streams and long-term contracts provide predictable cash flows to support financial stability. The liquidity position appears adequate for near-term obligations.

Growth Trends And Dividend Policy

ATCO’s growth is driven by infrastructure investments, particularly in renewable energy and modular solutions. The company pays a dividend of CAD 1.974 per share, reflecting a commitment to shareholder returns. Dividend sustainability is supported by stable cash flows, though high capex may limit near-term increases. The focus on decarbonization and global infrastructure demand presents long-term growth opportunities.

Valuation And Market Expectations

With a market cap of CAD 5.82 billion and a beta of 0.53, ATCO is viewed as a lower-risk utility stock. The valuation reflects its stable earnings profile and growth potential in renewables and infrastructure. Investors likely price in moderate growth, given the capital-intensive nature of its operations and regulatory constraints.

Strategic Advantages And Outlook

ATCO’s strategic advantages include its diversified business model, regulatory protections in utilities, and expertise in modular infrastructure. The outlook is positive, with tailwinds from energy transition and global infrastructure needs. Challenges include debt management and execution risks in large projects, but the company’s track record supports cautious optimism.

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