investorscraft@gmail.com

Intrinsic Value of The Becker Milk Company Limited (BEK-B.TO)

Previous Close$13.20
Intrinsic Value
Upside potential
Previous Close
$13.20

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

The Becker Milk Company Limited operates as a niche real estate investment firm specializing in retail commercial properties in Ontario, Canada. The company owns and manages a portfolio of 43 properties, including single-store sites and multi-store plazas, with some featuring residential units above retail spaces. Its revenue model is anchored in long-term leases, providing stable cash flows from tenants in well-located retail hubs. The firm’s focus on southern Ontario positions it in a competitive but resilient market, benefiting from steady demand for retail space in urban and suburban areas. Unlike larger REITs, Becker Milk maintains a lean, locally concentrated portfolio, allowing for hands-on property management and cost efficiency. Its market position is defined by its small-scale, high-touch approach, catering to local businesses rather than national chains. This strategy mitigates vacancy risks but limits diversification. The company’s long-standing presence since 1957 lends credibility, though its growth potential is constrained by its regional focus and lack of debt-fueled expansion.

Revenue Profitability And Efficiency

In FY 2024, Becker Milk reported revenue of CAD 2.79 million, with net income of CAD 124,478, reflecting modest profitability. The diluted EPS of CAD 0.0688 indicates limited earnings power relative to its market cap. Operating cash flow of CAD 1.64 million suggests strong cash generation from leases, though capital expenditures were negligible, highlighting a maintenance-focused approach. The absence of debt underscores operational prudence but may limit scalability.

Earnings Power And Capital Efficiency

The company’s earnings are primarily driven by rental income, with low volatility due to its lease-based model. However, its small scale and lack of leverage result in subdued capital efficiency. The absence of debt enhances stability but reduces return on equity potential. Operating cash flow covers dividends comfortably, supporting sustainable payouts without straining liquidity.

Balance Sheet And Financial Health

Becker Milk maintains a conservative balance sheet, with no debt and CAD 241,755 in cash and equivalents. This zero-leverage structure minimizes financial risk but also limits growth opportunities. The company’s equity-heavy financing aligns with its low-risk strategy, though it may underutilize its capital structure in a low-interest environment.

Growth Trends And Dividend Policy

Growth is constrained by the company’s regional focus and lack of acquisitions. The dividend payout of CAD 0.80 per share is a key attraction, offering a high yield relative to earnings, supported by stable cash flows. However, the payout ratio suggests limited room for dividend growth without asset sales or external financing.

Valuation And Market Expectations

With a market cap of CAD 23.5 million and a beta of 0.303, Becker Milk is priced as a low-volatility, income-oriented investment. The valuation reflects its steady but unspectacular cash flows, with investors likely prioritizing yield over growth. The lack of debt and small scale may deter larger investors seeking scalable opportunities.

Strategic Advantages And Outlook

Becker Milk’s strengths lie in its low-risk, cash-generative model and dividend reliability. However, its regional concentration and passive management approach limit upside. The outlook is stable but unexciting, with performance tied to Ontario’s retail real estate market. Strategic shifts, such as selective acquisitions or leveraging, could enhance returns but would deviate from its conservative ethos.

Sources

Company filings, TSX 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