investorscraft@gmail.com

Intrinsic ValueAlimentation Couche-Tard Inc. (ATD-B.TO)

Previous Close$49.67
Intrinsic Value
Upside potential
Previous Close
$49.67

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

Alimentation Couche-Tard Inc. is a global leader in the convenience store and fuel retailing industry, operating under well-known banners such as Circle K, Couche-Tard, and Mac's. The company generates revenue through a diversified mix of fuel sales, in-store merchandise (including tobacco, groceries, fresh food, and beverages), and ancillary services like car washes, ATMs, and lottery ticket sales. Its vertically integrated supply chain and strong private-label offerings enhance margins while maintaining competitive pricing. Couche-Tard has a dominant presence in North America, Europe, and select emerging markets, leveraging acquisitions and organic growth to expand its footprint. The company's scale, operational efficiency, and brand recognition position it as a resilient player in the consumer defensive sector, benefiting from steady demand for convenience retailing and fuel. Its strategic focus on high-traffic locations, digital innovation, and loyalty programs further strengthens its market position.

Revenue Profitability And Efficiency

In FY 2024, Couche-Tard reported revenue of CAD 69.3 billion, driven by strong fuel and merchandise sales. Net income stood at CAD 2.7 billion, reflecting robust operational efficiency with an EPS of CAD 2.82. Operating cash flow was CAD 4.8 billion, underscoring the company's ability to convert sales into cash, while capital expenditures of CAD 1.9 billion indicate ongoing reinvestment in store upgrades and expansion.

Earnings Power And Capital Efficiency

The company demonstrates consistent earnings power, supported by high-margin merchandise sales and fuel volume growth. Its capital efficiency is evident in disciplined store-level performance and strategic acquisitions, which enhance returns on invested capital. Couche-Tard's ability to generate strong free cash flow (CAD 2.9 billion after capex) allows for shareholder returns and debt management.

Balance Sheet And Financial Health

Couche-Tard maintains a solid balance sheet with CAD 1.3 billion in cash and equivalents, offset by total debt of CAD 14.5 billion. The company's leverage is manageable given its stable cash flows, and its liquidity position supports continued growth initiatives. The balance sheet reflects a prudent mix of debt and equity financing, ensuring financial flexibility.

Growth Trends And Dividend Policy

Couche-Tard has a history of growth through acquisitions and organic store expansion, particularly in Europe and emerging markets. The company pays a reliable dividend (CAD 2.55 per share in FY 2024), complemented by share buybacks, signaling a commitment to returning capital to shareholders while maintaining reinvestment capacity for future growth.

Valuation And Market Expectations

The market values Couche-Tard as a defensive growth stock, with its beta of 0.89 indicating lower volatility relative to the broader market. Investors likely price in steady cash flows, geographic diversification, and potential for further consolidation in the fragmented convenience retail sector.

Strategic Advantages And Outlook

Couche-Tard's competitive advantages include its global scale, supply chain efficiency, and strong brand portfolio. The company is well-positioned to capitalize on evolving consumer preferences, including demand for fresh food and digital payment solutions. Its disciplined M&A strategy and focus on operational excellence suggest sustained long-term growth, despite macroeconomic uncertainties.

Sources

Company filings, 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