investorscraft@gmail.com

Intrinsic ValueAcadian Timber Corp. (ADN.TO)

Previous Close$16.11
Intrinsic Value
Upside potential
Previous Close
$16.11

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

Acadian Timber Corp. operates as a key supplier of primary forest products in Eastern Canada and the Northeastern United States, managing a vast portfolio of approximately 1.1 million acres of freehold timberlands. The company’s operations are segmented into NB Timberlands and Maine Timberlands, focusing on softwood and hardwood sawlogs, pulpwood, and biomass by-products. Its revenue model is anchored in sustainable timber harvesting and land management, supplemented by timber services for Crown licensed lands. Positioned in the Paper, Lumber & Forest Products industry, Acadian Timber leverages its extensive landholdings and long-term supply agreements to maintain stable cash flows. The company’s market position is reinforced by its strategic geographic footprint, serving both domestic and export markets, while adhering to stringent environmental and regulatory standards. As a mid-sized player in a capital-intensive sector, Acadian Timber balances scale with operational efficiency, differentiating itself through sustainable practices and reliable customer relationships.

Revenue Profitability And Efficiency

In FY 2024, Acadian Timber reported revenue of CAD 116.2 million, with net income of CAD 21.7 million, reflecting a stable margin profile. The company’s diluted EPS of CAD 1.24 underscores its earnings consistency, supported by efficient cost management. Operating cash flow of CAD 34.0 million, against capital expenditures of CAD 10.5 million, highlights strong cash generation capabilities, ensuring liquidity for dividends and reinvestment.

Earnings Power And Capital Efficiency

Acadian Timber’s earnings power is driven by its asset-light timber services and long-term land leases, which contribute recurring revenue. The company’s capital efficiency is evident in its ability to generate robust operating cash flow relative to its modest capital expenditures, allowing for disciplined reinvestment and shareholder returns. Its focus on high-margin products like sawlogs further enhances profitability.

Balance Sheet And Financial Health

The company maintains a conservative balance sheet, with CAD 15.3 million in cash and equivalents against total debt of CAD 114.9 million. Its leverage is manageable, supported by steady cash flows and a diversified asset base. The liquidity position is adequate for near-term obligations, with no immediate refinancing risks apparent.

Growth Trends And Dividend Policy

Acadian Timber’s growth is tied to sustainable forestry practices and incremental land productivity improvements. The company has a history of stable dividends, with a payout of CAD 1.16 per share in FY 2024, reflecting a commitment to returning capital to shareholders. Future growth may hinge on timber price trends and operational efficiency gains.

Valuation And Market Expectations

With a market cap of CAD 318 million and a beta of 0.64, Acadian Timber is viewed as a lower-risk investment in the materials sector. The stock’s valuation reflects its steady cash flows and dividend yield, trading in line with peers given its niche focus and regional market exposure.

Strategic Advantages And Outlook

Acadian Timber’s strategic advantages include its extensive landholdings, sustainable practices, and long-term customer contracts. The outlook remains stable, with demand for timber products expected to persist, though subject to commodity price volatility and regulatory changes. The company’s disciplined capital allocation and focus on operational efficiency position it well for sustained performance.

Sources

Company filings, market data

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