investorscraft@gmail.com

Intrinsic Value of Bri-Chem Corp. (BRY.TO)

Previous Close$0.27
Intrinsic Value
Upside potential
Previous Close
$0.27

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

Bri-Chem Corp. operates as a key wholesale distributor of oilfield chemicals, serving the North American oil and gas industry. The company specializes in blending and packaging drilling fluid products, including lost circulation materials, clays, and specialty chemicals, alongside offering cementing, acidizing, and production solutions. Its diversified portfolio extends to industrial, agricultural, and forestry sectors, reinforcing its role as an integrated supply chain partner. Bri-Chem differentiates itself through value-added services such as fluid testing and customized chemical blending, catering to both upstream and midstream energy clients. Positioned in a cyclical industry, the company’s performance is closely tied to oilfield activity levels, yet its broad product suite and technical expertise provide resilience. While not a market leader, Bri-Chem maintains a niche presence with regional strength in Canada and selective U.S. markets, competing against larger chemical suppliers through agility and customer-specific solutions.

Revenue Profitability And Efficiency

Bri-Chem reported revenue of CAD 83.1 million in the latest fiscal period, though net losses of CAD 3.9 million reflect margin pressures amid volatile energy markets. Operating cash flow of CAD 10.4 million suggests underlying operational efficiency, supported by modest capital expenditures of CAD 0.4 million. The negative diluted EPS of CAD -0.14 underscores challenges in translating top-line performance to profitability.

Earnings Power And Capital Efficiency

The company’s earnings power remains constrained by cyclical demand and pricing dynamics in the oilfield services sector. While operating cash flow covers debt service, the absence of positive net income limits reinvestment capacity. Capital efficiency is moderate, with low capex intensity indicating a asset-light distribution model reliant on working capital management.

Balance Sheet And Financial Health

Bri-Chem’s balance sheet carries CAD 17.7 million in total debt against no reported cash reserves, signaling liquidity risks if operating cash flows weaken. The lack of cash equivalents may necessitate external financing for cyclical downturns, though debt levels appear manageable relative to cash generation. Equity remains the primary buffer against leverage.

Growth Trends And Dividend Policy

Growth is tethered to oilfield activity, with no recent dividend distributions reflecting a focus on preserving capital. Historical volatility in revenue aligns with energy sector cycles, and the company’s ability to capitalize on drilling recoveries will dictate future trends. Strategic initiatives appear geared toward maintaining market share rather than aggressive expansion.

Valuation And Market Expectations

With a market cap of CAD 6.9 million, the stock trades at a steep discount to revenue, likely pricing in sustained sector headwinds and profitability concerns. The negative beta of -0.43 suggests atypical correlation with broader markets, possibly due to micro-cap idiosyncrasies or localized demand factors.

Strategic Advantages And Outlook

Bri-Chem’s technical expertise and diversified chemical offerings provide a competitive edge in servicing niche oilfield needs. However, the outlook remains cautious, hinging on energy price stability and drilling activity recovery. Cost discipline and supply chain adaptability will be critical to navigating near-term challenges while positioning for eventual sector upturns.

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