investorscraft@gmail.com

Intrinsic ValueAirBoss of America Corp. (BOS.TO)

Previous Close$4.66
Intrinsic Value
Upside potential
Previous Close
$4.66

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

AirBoss of America Corp. operates as a diversified manufacturer of rubber-based products, serving industries such as automotive, defense, construction, and oil and gas through three key segments: AirBoss Defense Group, Rubber Solutions, and Engineered Products. The company’s defense segment specializes in protective equipment for military and first responders, leveraging its expertise in chemical, biological, and nuclear protection. Meanwhile, its Rubber Solutions and Engineered Products segments focus on high-performance rubber formulations and vibration-dampening solutions, catering to industrial and automotive clients. AirBoss holds a niche position in the specialty chemicals sector, combining technical innovation with deep industry relationships. Its diversified revenue streams mitigate sector-specific risks, while its defense segment benefits from steady government contracts. The company’s ability to customize rubber compounds for demanding applications provides a competitive edge, though it faces pricing pressures from raw material volatility and competition from larger chemical manufacturers.

Revenue Profitability And Efficiency

AirBoss reported revenue of CAD 387 million in its latest fiscal year, though profitability was challenged with a net loss of CAD 20.4 million. Operating cash flow stood at CAD 8.8 million, but capital expenditures of CAD 9.9 million resulted in negative free cash flow. The diluted EPS of -CAD 0.75 reflects margin pressures, likely due to input cost inflation and operational inefficiencies.

Earnings Power And Capital Efficiency

The company’s negative earnings highlight challenges in converting revenue into sustainable profits. Capital expenditures nearly matched operating cash flow, indicating limited reinvestment capacity. With a beta of 2.09, AirBoss exhibits high earnings volatility, likely tied to cyclical end markets and defense spending fluctuations.

Balance Sheet And Financial Health

AirBoss holds CAD 6.5 million in cash against CAD 117.4 million in total debt, suggesting a leveraged position. The modest cash reserves relative to debt obligations may constrain financial flexibility, particularly if operating performance does not improve. Investors should monitor liquidity and refinancing risks given the current leverage profile.

Growth Trends And Dividend Policy

Despite recent losses, AirBoss maintains a dividend of CAD 0.14 per share, signaling management’s commitment to shareholder returns. Growth prospects hinge on defense sector demand and industrial recovery, though near-term headwinds persist. The company’s ability to stabilize margins will be critical for sustaining dividends and funding future expansion.

Valuation And Market Expectations

With a market cap of CAD 117 million, AirBoss trades at a discount to revenue, reflecting skepticism around its turnaround potential. The high beta suggests investor concerns over earnings stability, while the dividend yield may attract income-focused investors despite profitability challenges.

Strategic Advantages And Outlook

AirBoss’s diversified industrial exposure and defense specialization provide resilience, but execution risks remain. Improving operational efficiency and stabilizing margins are key priorities. Long-term success depends on leveraging its technical expertise in rubber compounding and expanding high-margin defense contracts, though macroeconomic and competitive pressures pose ongoing risks.

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