investorscraft@gmail.com

Intrinsic ValueAecon Group Inc. (ARE.TO)

Previous Close$35.30
Intrinsic Value
Upside potential
Previous Close
$35.30

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

Aecon Group Inc. is a leading Canadian construction and infrastructure development company with a diversified portfolio spanning civil infrastructure, urban transportation, nuclear power, utility infrastructure, and conventional industrial projects. The company operates through two primary segments: Construction, which delivers large-scale infrastructure projects, and Concessions, which focuses on public-private partnerships (P3s) for long-term asset development and management. Aecon’s expertise in complex, high-value projects positions it as a key player in Canada’s infrastructure sector, supported by its deep-rooted relationships with government and private clients. The company’s Concessions segment provides stable, long-term revenue streams through operational contracts, complementing the cyclical nature of traditional construction work. Aecon’s market position is reinforced by its extensive experience in P3s, a growing segment in North America, where governments increasingly rely on private sector collaboration for infrastructure funding and delivery. Despite competitive pressures, Aecon maintains a strong reputation for execution in large-scale projects, though its profitability can be impacted by project timing and cost overruns.

Revenue Profitability And Efficiency

Aecon reported revenue of CAD 4.24 billion for the period, reflecting its substantial project pipeline, though net income was negative at CAD -59.5 million, with diluted EPS of -CAD 0.89. Operating cash flow was modest at CAD 7.6 million, while capital expenditures totaled CAD -51.7 million, indicating ongoing investment in project execution. The negative profitability highlights challenges in cost management and project margins.

Earnings Power And Capital Efficiency

The company’s earnings power is constrained by its recent net loss, though its Concessions segment provides recurring revenue. Capital efficiency is under pressure due to high project-related expenditures, but Aecon’s ability to secure large contracts suggests potential for improved returns if execution risks are mitigated. The negative EPS underscores the need for operational improvements to enhance profitability.

Balance Sheet And Financial Health

Aecon maintains a solid liquidity position with CAD 438 million in cash and equivalents, against total debt of CAD 304 million, indicating manageable leverage. The balance sheet reflects a focus on funding ongoing projects, with sufficient liquidity to meet near-term obligations. The company’s financial health is stable, though profitability challenges could strain cash flow if sustained.

Growth Trends And Dividend Policy

Growth is driven by Canada’s infrastructure spending, particularly in transportation and utilities, though recent losses temper near-term optimism. Aecon pays a dividend of CAD 0.76 per share, signaling confidence in cash flow stability, but the payout sustainability depends on improved earnings. The P3 segment offers long-term growth potential, but cyclical construction demand remains a variable.

Valuation And Market Expectations

With a market cap of CAD 1.19 billion and a beta of 1.18, Aecon is viewed as a higher-risk play tied to infrastructure cycles. The negative earnings and modest cash flow suggest the market is pricing in a recovery, contingent on project execution and margin improvement. Investors likely await clearer profitability trends before assigning higher valuation multiples.

Strategic Advantages And Outlook

Aecon’s strategic advantages include its entrenched position in Canadian infrastructure, P3 expertise, and diversified project portfolio. The outlook hinges on successful project delivery and cost control, with opportunities in renewable energy and transportation infrastructure. Near-term challenges persist, but long-term prospects remain solid if the company can translate its backlog into sustained profitability.

Sources

Company filings, Toronto Stock Exchange

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