investorscraft@gmail.com

Intrinsic ValueAtlas Engineered Products Ltd. (AEP.V)

Previous Close$0.69
Intrinsic Value
Upside potential
Previous Close
$0.69

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

Atlas Engineered Products Ltd. operates as a specialized manufacturer and distributor within Canada's construction sector, focusing on engineered wood components essential for residential and commercial building projects. The company's core revenue model centers on designing, fabricating, and supplying critical structural elements including roof trusses, floor trusses, wall panels, and windows. This integrated approach combines manufacturing with value-added services such as engineering design, permitting assistance, project management, and on-site assembly support, creating a comprehensive solution for builders. Serving a diverse clientele that includes contractors for single-family homes, multi-story residential complexes, commercial properties, and agricultural structures, Atlas positions itself as a key partner in the wood-framed construction supply chain. The company's market position is strengthened by its ability to offer customized, precision-engineered products that meet specific architectural requirements while ensuring structural integrity and compliance with building codes. By distributing complementary products like patio doors and other engineered wood items, Atlas enhances its product portfolio and reinforces its role as a one-stop supplier for builders seeking efficiency and reliability in their material sourcing.

Revenue Profitability And Efficiency

Atlas Engineered Products generated CAD 55.8 million in revenue for the fiscal period, demonstrating its operational scale within the engineered wood products market. However, the company reported a net loss of CAD 0.2 million, indicating margin pressures or one-time charges affecting profitability. Operating cash flow remained positive at CAD 2.5 million, suggesting the core business maintains cash-generating capability despite the bottom-line challenges. Capital expenditures of CAD 4.3 million reflect ongoing investments in production capacity and operational infrastructure.

Earnings Power And Capital Efficiency

The company's diluted EPS of negative CAD 0.0033 reflects the net loss position for the period. The positive operating cash flow relative to revenue indicates reasonable working capital management, though the capital expenditure program exceeded operating cash flow, requiring external funding. The significant investment in property, plant and equipment suggests a focus on expanding manufacturing capabilities, which may enhance future earnings potential once fully utilized.

Balance Sheet And Financial Health

Atlas maintains a solid liquidity position with CAD 13.1 million in cash and equivalents, providing flexibility for operations and strategic initiatives. Total debt stands at CAD 24.6 million, representing a moderate leverage profile relative to the company's market capitalization. The balance sheet structure supports ongoing operations while allowing for strategic investments in growth opportunities within the Canadian construction market.

Growth Trends And Dividend Policy

The company does not currently pay dividends, instead prioritizing capital allocation toward organic growth initiatives and potential acquisitions. The substantial capital expenditure program indicates a growth-oriented strategy focused on expanding manufacturing capacity and market reach. Performance trends will depend on execution within the cyclical construction industry and the successful integration of capacity expansions into revenue growth.

Valuation And Market Expectations

With a market capitalization of approximately CAD 54.1 million, the market values the company at roughly 1x revenue, reflecting expectations for future profitability improvement. The beta of 0.79 suggests lower volatility than the broader market, potentially indicating investor perception of stable demand fundamentals in the construction supply sector despite current profitability challenges.

Strategic Advantages And Outlook

Atlas's strategic advantage lies in its integrated service model combining manufacturing with engineering and project management support. The outlook depends on execution in the competitive construction supply market and the company's ability to translate capacity investments into market share gains. Success will require navigating industry cycles while maintaining operational efficiency and customer relationships across its diverse project portfolio.

Sources

Company description and financial data provided

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