investorscraft@gmail.com

Intrinsic ValueAvcorp Industries Inc. (AVP.TO)

Previous Close$0.11
Intrinsic Value
Upside potential
Previous Close
$0.11

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2021 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Avcorp Industries Inc. operates in the aerospace and defense sector, specializing in the production and supply of airframe structures and aircraft components. The company serves a global clientele, including major aircraft manufacturers across North America, Europe, and Asia. Its core revenue model is driven by long-term contracts for aerostructures assembly, integration, and repair services, positioning it as a critical supplier in the aviation supply chain. Avcorp’s product portfolio includes composite and metallic aerostructures such as wing assemblies, stabilizers, and fuel tanks, alongside niche repair services for engine components and control surfaces. The company’s subsidiary status under Panta Canada B.V. provides strategic backing but also limits its independent market agility. Despite its specialized expertise, Avcorp operates in a highly competitive and capital-intensive industry, where scale and technological innovation are key differentiators. Its market position is further challenged by reliance on cyclical aerospace demand and the capital constraints typical of smaller-tier suppliers.

Revenue Profitability And Efficiency

In FY 2021, Avcorp reported revenue of CAD 99.5 million, reflecting its role as a mid-tier aerospace supplier. However, the company posted a net loss of CAD 4.8 million, with diluted EPS of -CAD 0.013, indicating persistent profitability challenges. Operating cash flow was positive at CAD 4.9 million, but capital expenditures of CAD 5.2 million suggest ongoing investments in production capabilities, limiting free cash flow generation.

Earnings Power And Capital Efficiency

Avcorp’s negative earnings and thin operating cash flow relative to revenue underscore inefficiencies in its capital deployment. The company’s high total debt of CAD 103.6 million exacerbates its financial strain, with interest obligations likely pressuring margins. Its capital-intensive operations, evidenced by significant capex, further constrain returns on invested capital, highlighting structural challenges in achieving sustainable profitability.

Balance Sheet And Financial Health

Avcorp’s balance sheet reflects elevated leverage, with total debt of CAD 103.6 million dwarfing its cash reserves of CAD 4.1 million. This precarious liquidity position raises concerns about its ability to meet obligations, especially given the cyclicality of aerospace demand. The absence of dividends aligns with its focus on preserving capital, but the high debt load remains a critical risk factor for stakeholders.

Growth Trends And Dividend Policy

Avcorp’s growth is tied to aerospace industry recovery, which faced headwinds from pandemic-related disruptions in 2021. The company has no dividend policy, redirecting limited cash flows toward debt management and operational needs. Its growth prospects hinge on securing new contracts and improving operational efficiency, though competitive pressures and macroeconomic uncertainty cloud near-term visibility.

Valuation And Market Expectations

With a market capitalization near zero and a beta of 1.79, Avcorp is perceived as a high-risk, speculative investment. The market appears to discount its equity due to persistent losses, leveraged balance sheet, and exposure to volatile aerospace cycles. Investors likely await tangible signs of turnaround, such as contract wins or debt reduction, to reassess valuation.

Strategic Advantages And Outlook

Avcorp’s niche expertise in composite aerostructures and repair services offers differentiation, but its outlook is tempered by financial constraints and industry cyclicality. Strategic support from Panta Canada could provide stability, but the company must address leverage and operational inefficiencies to capitalize on post-pandemic aerospace demand recovery. Long-term viability hinges on improving profitability and diversifying its customer base.

Sources

Company filings, TSX disclosures

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2022202320242025202620272028202920302031203220332034203520362037203820392040204120422043204420452046

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