investorscraft@gmail.com

Intrinsic ValueAndrew Peller Limited (ADW-B.TO)

Previous Close$7.44
Intrinsic Value
Upside potential
Previous Close
$7.44

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 vertically integrated model spans production, distribution, and retail, with 101 independent retail locations in Ontario under The Wine Shop and Wine Country Vintners banners. The company also leverages its import agency to source premium international wines, enhancing its market reach. Andrew Peller’s dual revenue streams—direct-to-consumer retail and wholesale distribution—position it as a resilient player in the consumer defensive sector. Its focus on premiumization and craft beverages aligns with evolving consumer preferences, though it faces stiff competition from both domestic and international brands. The company’s strong brand equity and distribution network provide a competitive edge, but its performance is sensitive to regulatory changes and shifting consumption trends.

Revenue Profitability And Efficiency

Andrew Peller reported revenue of CAD 385.9 million for FY 2024, reflecting its scale in the Canadian wine 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 decent operational efficiency, though capital expenditures of CAD 14.4 million highlight ongoing investments in production and retail infrastructure.

Earnings Power And Capital Efficiency

The company’s negative net income and EPS underscore earnings pressure, likely due to cost inflation or competitive pricing. Operating cash flow coverage of capital expenditures (2.6x) indicates manageable reinvestment needs, but the lack of cash reserves (CAD 0 reported) raises questions about liquidity management. The capital structure, with CAD 226.5 million in total debt, suggests leveraged operations, which may constrain financial flexibility.

Balance Sheet And Financial Health

Andrew Peller’s balance sheet shows no reported cash equivalents, a concern for near-term liquidity. Total debt of CAD 226.5 million against a market cap of CAD 210.2 million indicates a leveraged position. The absence of cash buffers may necessitate careful debt management, especially given the cyclical nature of the beverage industry and potential macroeconomic headwinds.

Growth Trends And Dividend Policy

Despite profitability challenges, the company maintains a dividend payout of CAD 0.216 per share, signaling commitment to shareholder returns. Growth prospects hinge on premium wine demand and craft beverage expansion, though recent losses suggest operational headwinds. The dividend yield, coupled with negative earnings, warrants scrutiny of sustainability if profitability does not improve.

Valuation And Market Expectations

With a market cap of CAD 210.2 million, the company trades at a low multiple relative to revenue, reflecting investor skepticism amid recent losses. The beta of 0.603 suggests lower volatility than the broader market, but the valuation likely discounts near-term challenges in margins and debt levels.

Strategic Advantages And Outlook

Andrew Peller’s strengths lie in its diversified brand portfolio and integrated retail-distribution model. However, its outlook is tempered by profitability pressures and high leverage. Success will depend on executing premiumization strategies, cost management, and navigating regulatory and competitive dynamics. The company’s ability to stabilize earnings and reduce debt will be critical to regaining investor confidence.

Sources

Company filings, Toronto Stock Exchange data

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