investorscraft@gmail.com

Intrinsic ValueAndrew Peller Limited (ADW-A.TO)

Previous Close$5.23
Intrinsic Value
Upside potential
Previous Close
$5.23

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

Andrew Peller Limited is a leading Canadian producer and marketer of wines and craft beverage alcohol products, operating in the competitive wineries and distilleries sector. The company’s diversified portfolio includes premium brands such as Peller Estates, Trius, and Wayne Gretzky, alongside craft beverages like ciders, seltzers, and spirits. Its revenue model is anchored in both direct-to-consumer sales through owned retail locations and wholesale distribution across domestic and international markets. Andrew Peller has strategically positioned itself as a vertically integrated player, controlling production, distribution, and retail channels. This integration allows it to capture margins across the value chain while maintaining brand consistency. The company’s focus on premiumization and craft beverages aligns with evolving consumer preferences toward higher-quality, artisanal products. Its retail footprint in Ontario, under banners like The Wine Shop, provides a steady revenue stream and direct customer engagement. Despite intense competition from global wine producers and domestic craft beverage makers, Andrew Peller’s strong brand equity and diversified product mix reinforce its market position. The company also benefits from its import agency, which supplements its portfolio with premium international wines, enhancing its appeal to a broad customer base.

Revenue Profitability And Efficiency

Andrew Peller reported revenue of CAD 385.9 million for FY 2024, reflecting its scale in the Canadian wine and craft beverage market. However, the company posted a net loss of CAD 2.9 million, with diluted EPS of -CAD 0.07, indicating profitability challenges. Operating cash flow stood at CAD 38.1 million, suggesting reasonable operational efficiency, while capital expenditures of CAD 14.4 million highlight ongoing investments in production and distribution capabilities.

Earnings Power And Capital Efficiency

The company’s negative net income and EPS point to near-term earnings pressure, likely due to cost inflation or competitive pricing dynamics. Operating cash flow remains positive, demonstrating underlying cash generation ability. However, elevated total debt of CAD 226.5 million raises questions about capital efficiency, particularly in a higher interest rate environment. The absence of reported cash reserves further complicates the liquidity picture.

Balance Sheet And Financial Health

Andrew Peller’s balance sheet shows total debt of CAD 226.5 million, with no reported cash or equivalents, indicating reliance on external financing. The lack of disclosed cash reserves could signal tight liquidity, though operating cash flow provides some cushion. The company’s financial health appears strained, with leverage likely a concern for investors, especially given the cyclical nature of the beverage alcohol industry.

Growth Trends And Dividend Policy

Despite profitability challenges, Andrew Peller maintains a dividend payout of CAD 0.246 per share, reflecting a commitment to shareholder returns. Growth prospects hinge on premiumization trends and expansion in craft beverages, though near-term headwinds may persist. The company’s retail and import operations provide diversification, but top-line growth will depend on market share gains and operational improvements.

Valuation And Market Expectations

With a market cap of CAD 206.7 million, Andrew Peller trades at a discount to revenue, reflecting investor skepticism about its profitability trajectory. The beta of 0.603 suggests lower volatility relative to the market, possibly due to its defensive sector. Market expectations appear muted, with the valuation pricing in ongoing challenges in earnings recovery and debt management.

Strategic Advantages And Outlook

Andrew Peller’s key advantages include its strong brand portfolio, vertical integration, and retail presence. However, the outlook remains cautious due to profitability pressures and leverage. Success will depend on executing premiumization strategies, cost management, and potentially deleveraging the balance sheet. The company’s ability to adapt to shifting consumer preferences and competitive dynamics will be critical for long-term sustainability.

Sources

Company filings, Toronto Stock Exchange (TSX), 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