investorscraft@gmail.com

Intrinsic ValueCCL Industries Inc. (CCL-A.TO)

Previous Close$81.56
Intrinsic Value
Upside potential
Previous Close
$81.56

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

CCL Industries Inc. is a global leader in specialty label, packaging, and security solutions, operating across four key segments: CCL, Avery, Checkpoint, and Innovia. The company serves diverse industries, including consumer packaging, healthcare, retail, and flexible packaging, leveraging its expertise in pressure-sensitive materials, extruded films, and RFID technology. CCL’s vertically integrated operations and broad geographic footprint enable it to deliver customized, high-value solutions to multinational clients, reinforcing its competitive edge in a fragmented market. The CCL segment dominates with decorative and functional labels for consumer goods, while Avery focuses on printable media and organizational products. Checkpoint provides retail loss-prevention solutions, and Innovia supplies high-performance films for packaging. CCL’s strategic acquisitions and R&D investments have solidified its position as an innovator in sustainable packaging and digital labeling, aligning with evolving regulatory and consumer demands. Its diversified revenue streams and strong client relationships mitigate sector-specific risks, positioning it for steady long-term growth.

Revenue Profitability And Efficiency

CCL Industries reported FY revenue of CAD 7.25 billion, with net income of CAD 843.1 million, reflecting a robust 11.6% net margin. Operating cash flow stood at CAD 1.06 billion, supporting disciplined capital expenditures of CAD 462 million. The company’s ability to convert revenue into cash underscores its operational efficiency and pricing power in niche markets.

Earnings Power And Capital Efficiency

Diluted EPS of CAD 4.7 highlights CCL’s earnings strength, driven by segment diversification and cost management. The company’s capital-light model in software-driven solutions (Avery) and high-margin films (Innovia) enhances returns on invested capital, while Checkpoint’s recurring revenue streams contribute to stable cash generation.

Balance Sheet And Financial Health

CCL maintains a solid balance sheet with CAD 820.6 million in cash and equivalents against total debt of CAD 2.45 billion, indicating manageable leverage. Its strong cash flow generation supports debt servicing and strategic investments, with ample liquidity for M&A or shareholder returns.

Growth Trends And Dividend Policy

Organic growth is bolstered by demand for sustainable packaging and RFID solutions, while acquisitions expand geographic and product reach. The company pays a reliable dividend (CAD 1.182 per share), reflecting a commitment to returning capital alongside reinvestment in high-return projects.

Valuation And Market Expectations

With a market cap of CAD 13.74 billion and a beta of 0.57, CCL trades as a lower-volatility play in the cyclical packaging sector. Investors likely price in steady growth from digitalization and eco-friendly packaging trends, balanced by raw material cost risks.

Strategic Advantages And Outlook

CCL’s scale, innovation pipeline, and global footprint position it to capitalize on packaging digitization and sustainability trends. Near-term headwinds include input cost inflation, but long-term demand for smart labels and lightweight films supports a positive outlook.

Sources

Company filings, TSX disclosures

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