investorscraft@gmail.com

Intrinsic ValueA & W Food Services of Canada Inc. (AW.TO)

Previous Close$36.05
Intrinsic Value
Upside potential
Previous Close
$36.05

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

A & W Food Services of Canada Inc. operates as a leading quick-service restaurant chain in Canada, specializing in burgers, chicken products, and breakfast items under the A&W brand. The company generates revenue through a mix of company-operated and franchised locations, leveraging its strong brand recognition and customer loyalty. Its online ordering platform enhances accessibility and convenience, catering to evolving consumer preferences for digital engagement. A&W competes in the highly competitive Canadian restaurant sector, where it differentiates itself through premium ingredients, sustainability initiatives, and a heritage dating back to 1956. The company’s focus on quality and innovation helps it maintain a solid market position, particularly in the burger segment, where it rivals both domestic and international chains. Franchising remains a key growth driver, allowing A&W to expand its footprint while minimizing capital expenditures. The company’s strategic emphasis on menu diversification and digital integration supports its resilience in a dynamic industry landscape.

Revenue Profitability And Efficiency

In FY 2024, A&W reported revenue of CAD 292.3 million, with net income of CAD 11.9 million, reflecting a net margin of approximately 4.1%. Operating cash flow stood at CAD 61.2 million, indicating strong cash generation relative to earnings. Capital expenditures were modest at CAD 2.9 million, suggesting efficient reinvestment in the business. The company’s profitability metrics highlight its ability to manage costs while sustaining growth in a competitive market.

Earnings Power And Capital Efficiency

A&W’s diluted EPS of CAD 0.95 demonstrates its earnings capacity, supported by a scalable franchise model. The company’s operating cash flow significantly exceeds net income, underscoring robust cash conversion. With a capital-light franchising strategy, A&W achieves high returns on invested capital, enabling consistent shareholder returns. The balance between growth and capital discipline is a key strength in its financial profile.

Balance Sheet And Financial Health

A&W’s balance sheet shows CAD 22.5 million in cash and equivalents against total debt of CAD 915.4 million, indicating a leveraged position. The high debt level reflects strategic financing for growth, but the strong operating cash flow provides coverage. The company’s financial health hinges on its ability to maintain cash flow stability and manage debt obligations, particularly in a cyclical industry.

Growth Trends And Dividend Policy

A&W’s growth is driven by franchise expansion and digital sales, though revenue growth appears tempered. The company pays a dividend of CAD 0.8548 per share, signaling a commitment to returning capital to shareholders. Dividend sustainability depends on maintaining cash flow and managing leverage, given the current debt load. The focus on franchising may support future growth without significant capital outlays.

Valuation And Market Expectations

With a market cap of CAD 794.6 million, A&W trades at a premium relative to its earnings, reflecting investor confidence in its brand and franchise model. The low beta of 0.019 suggests minimal correlation with broader market movements, positioning it as a relatively stable investment in the consumer cyclical sector. Market expectations likely hinge on the company’s ability to sustain margins and expand digitally.

Strategic Advantages And Outlook

A&W’s strategic advantages include a strong brand, franchising expertise, and a focus on quality and sustainability. The outlook depends on its ability to navigate inflationary pressures and shifting consumer trends. Digital adoption and menu innovation will be critical to maintaining competitiveness. While leverage poses a risk, the company’s cash flow generation supports its capacity to invest in growth initiatives.

Sources

Company filings, market data

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