investorscraft@gmail.com

Intrinsic ValueAlgoma Central Corporation (ALC.TO)

Previous Close$19.39
Intrinsic Value
Upside potential
Previous Close
$19.39

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

Algoma Central Corporation is a key player in the marine shipping industry, specializing in dry and liquid bulk transportation across the Great Lakes-St. Lawrence Waterway. The company operates a diversified fleet, including self-unloading bulk carriers and product tankers, serving industries such as steel, construction, energy, and agriculture. Its revenue streams stem from vessel operations, third-party management services, and investment properties, positioning it as an integrated logistics provider. Algoma’s market strength lies in its strategic focus on niche regional routes, where it benefits from regulatory protections under the Canada Shipping Act, limiting foreign competition. This, combined with long-term customer contracts, provides stable cash flows. The company’s vertical integration—owning vessels, managing third-party assets, and leasing commercial real estate—enhances its resilience against cyclical demand fluctuations. Its Ocean Self-Unloaders segment, serving global short-sea shipping, further diversifies exposure beyond North America. Algoma’s reputation for reliability and safety in bulk transport reinforces its competitive moat in a capital-intensive industry.

Revenue Profitability And Efficiency

In FY 2024, Algoma reported revenue of CAD 703.4 million, with net income of CAD 91.6 million, reflecting a net margin of approximately 13%. Operating cash flow stood at CAD 155.4 million, though capital expenditures of CAD 165.6 million indicate heavy reinvestment in fleet modernization. The company’s asset-heavy model demands efficient utilization, with profitability tied to freight rates and charter agreements.

Earnings Power And Capital Efficiency

Diluted EPS of CAD 2.26 underscores Algoma’s earnings capability, supported by stable demand for bulk shipping. The capital-intensive nature of the industry is evident in its negative free cash flow (CAD -10.2 million), but long-term charters and managed services mitigate volatility. ROIC trends are influenced by fleet renewal cycles and debt servicing costs.

Balance Sheet And Financial Health

Algoma’s balance sheet shows CAD 3.5 million in cash against total debt of CAD 412.6 million, indicating leveraged operations typical for shipping firms. Debt levels are manageable given contracted revenue streams, but liquidity remains tight. The company’s asset base—primarily vessels and real estate—provides collateral flexibility.

Growth Trends And Dividend Policy

Growth is driven by fleet expansion and regional trade volumes, with dividends of CAD 0.78 per share offering a yield aligned with industrial sector peers. Payout sustainability depends on maintaining charter rates and controlling maintenance costs.

Valuation And Market Expectations

At a market cap of CAD 643 million, Algoma trades at ~7x net income, reflecting moderate expectations for a cyclical operator. Its low beta (0.37) suggests relative insulation from broader market swings.

Strategic Advantages And Outlook

Algoma’s regional dominance, regulatory advantages, and diversified client base position it to capitalize on Great Lakes trade. Risks include fuel cost volatility and environmental compliance costs, but its modern fleet and strategic contracts provide stability.

Sources

Company filings, TSX disclosures

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