investorscraft@gmail.com

Intrinsic ValueBuhler Industries Inc. (BUI.TO)

Previous Close$7.29
Intrinsic Value
Upside potential
Previous Close
$7.29

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2022 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Buhler Industries Inc. operates as a key player in the agricultural machinery sector, specializing in the manufacturing and distribution of a diverse range of farm equipment. The company’s product portfolio includes tractors, grain augers, tillage equipment, and hay and forage machinery, marketed under well-established brands such as Allied, Farm King, and Versatile. Serving markets in Canada, the U.S., and internationally, Buhler leverages a robust dealer network and parts warehouses to ensure product accessibility and after-sales support. As a subsidiary of Combine Factory Rostselmash Ltd., it benefits from synergies in agricultural technology and distribution. The company’s market position is bolstered by its long-standing industry presence, dating back to 1932, and its focus on durable, practical machinery tailored to the needs of modern farming operations. Despite competitive pressures from global manufacturers, Buhler maintains a niche in mid-range agricultural equipment, appealing to cost-conscious farmers seeking reliable solutions.

Revenue Profitability And Efficiency

In FY 2022, Buhler reported revenue of CAD 239.9 million, reflecting its operational scale in the agricultural machinery market. However, the company posted a net loss of CAD 1.0 million, with diluted EPS of -CAD 0.04, indicating profitability challenges. Operating cash flow was negative at CAD -7.2 million, exacerbated by capital expenditures of CAD -3.1 million, suggesting strained liquidity during the period.

Earnings Power And Capital Efficiency

The negative net income and operating cash flow highlight inefficiencies in earnings generation and working capital management. The lack of positive cash flow from operations, coupled with significant capital outlays, raises concerns about the company’s ability to sustainably fund its operations and growth initiatives without external financing.

Balance Sheet And Financial Health

Buhler’s balance sheet shows total debt of CAD 39.2 million, with no reported cash reserves, indicating potential liquidity constraints. The absence of cash equivalents and reliance on debt financing could limit financial flexibility, particularly in a cyclical industry like agricultural machinery where demand fluctuations are common.

Growth Trends And Dividend Policy

The company did not pay dividends in FY 2022, aligning with its negative earnings and cash flow position. Growth prospects appear muted, given the financial strain and competitive industry dynamics, though strategic initiatives under its parent company could provide future opportunities.

Valuation And Market Expectations

With a market capitalization of CAD 182.3 million and a beta of 0.24, Buhler is perceived as a relatively low-volatility stock within the industrials sector. The valuation reflects market skepticism about near-term profitability, given the recent financial performance and leveraged position.

Strategic Advantages And Outlook

Buhler’s strengths lie in its established brand portfolio and distribution network, but financial health remains a concern. The outlook depends on improving operational efficiency, leveraging parent company resources, and navigating agricultural market cycles effectively. Success will hinge on balancing cost control with innovation to regain profitability.

Sources

Company filings, market data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2023202420252026202720282029203020312032203320342035203620372038203920402041204220432044204520462047

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