investorscraft@gmail.com

Intrinsic ValueCascades Inc. (CAS.TO)

Previous Close$12.79
Intrinsic Value
Upside potential
Previous Close
$12.79

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

Cascades Inc. operates as a vertically integrated producer of sustainable packaging and tissue products, serving diverse industries across North America. The company’s three core segments—Containerboard, Specialty Products, and Tissue Papers—cater to industrial, commercial, and consumer markets. Its containerboard and corrugated products support logistics and retail, while specialty solutions like honeycomb paperboards serve niche sectors such as beverage packaging. The tissue segment, with brands like Cascades PRO and Satin Soft, targets both commercial and retail buyers, competing on sustainability and performance. Cascades differentiates itself through circular economy practices, leveraging recycled materials and recovery services to reduce environmental impact. This positions the company as a leader in eco-conscious packaging, though it faces pricing pressures from commoditized segments and volatile input costs. Its integrated model and regional footprint provide cost advantages, but market share is contested by larger global players and private-label competitors.

Revenue Profitability And Efficiency

Cascades reported FY revenue of CAD 4.7 billion, though net income remained negative at CAD -31 million, reflecting margin compression from elevated input costs and operational challenges. Operating cash flow of CAD 272 million underscores core cash generation, but capital expenditures of CAD -184 million indicate ongoing reinvestment needs. The diluted EPS of -0.31 CAD highlights profitability headwinds, likely tied to inflationary pressures in raw materials and energy.

Earnings Power And Capital Efficiency

The company’s negative earnings and modest operating cash flow suggest constrained earnings power in the near term. Debt levels at CAD 2.12 billion against CAD 27 million in cash raise questions about capital efficiency, though the beta of 0.662 implies lower volatility relative to the market. Segment diversification provides stability, but margin recovery hinges on cost management and pricing strategies.

Balance Sheet And Financial Health

Cascades’ balance sheet carries significant leverage, with total debt exceeding CAD 2.1 billion against limited cash reserves. The debt-to-equity ratio appears elevated, though the company’s asset base and cash flow generation provide some cushion. Liquidity risks are mitigated by operating cash flow, but refinancing needs and interest expenses could pressure financial flexibility in a higher-rate environment.

Growth Trends And Dividend Policy

Growth is likely driven by sustainability trends and specialty product demand, though recent profitability challenges may slow expansion. The dividend of 0.48 CAD per share signals commitment to shareholders, but payout sustainability depends on earnings recovery. Volume growth in tissue and packaging could offset cyclical pressures, but macroeconomic uncertainty remains a headwind.

Valuation And Market Expectations

With a market cap of CAD 870 million, Cascades trades at a discount to peers, reflecting its profitability struggles. Investors appear cautious given leverage and cyclical exposure, though the low beta suggests defensive characteristics. Valuation multiples likely factor in expectations for gradual margin improvement and free cash flow generation.

Strategic Advantages And Outlook

Cascades’ strengths lie in its sustainable practices, integrated operations, and niche market positioning. However, near-term challenges include cost inflation and competitive pressures. The outlook hinges on executing efficiency initiatives and leveraging demand for eco-friendly packaging. Long-term opportunities exist in circular economy trends, but macroeconomic and commodity volatility remain key 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